{"text_format":"1","workbook":"xlsx","n_sheets":48,"sheets":["Sheet1","Book_to_tax_Recon","Summary","Summary (check)","ARAM Calc Explanation","311","375","3760","3761","3762","376G","378","379","3801","3802","380G","381","382","383","384","385","387","389","390","3910","3912","3913","3914","391S","3921","3922","3923","3924","393","394","395","396","397","398","399","Sheet3","CY_Report","Forecast","FERC Code upd","Plant Balance ","Depreciation Expense","ACCUM DEPR","FT Repairs Adj"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":155,"comments":2,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[null,null,"FERC Code"]
[null,null,"3760","New"]
[null,null,"3761"]
[null,null,"3790"]
[null,null,"3801"]
[null,null,"3810"]
[null,null,"3820"]
[null,null,"380G"]

{"sheet":"Book_to_tax_Recon","index":1,"n_rows":39,"n_cols":4,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
["FT00 (12/31/2017)"]
["Plant Balance ",1110475.48]
[" - Land and other non depreciable items",0]
[" - repairs basis adjustment",0]
["Net Book Basis",null,{"$f":"+B3+B4+B5","v":1110475.48}]
[]
[]
["Total Accumulated Plant Depr",-404499.06]
[" - Land and other non depreciable items"]
[" - repairs accum depr adjustment",0]
["Net Accum Depr",null,{"$f":"+B9+B10+B11","v":-404499.06}]
[]
["Net Book Value",null,null,{"$f":"+C6+C12","v":705976.41999999993}]
[]
[]
[]
["Tax Basis",716185.48]
[" - Land and other non depreciable items"]
[" - Tax Repairs"]
[null,null,{"$f":"SUM(B18:B20)","v":716185.48}]
[]
[]
["Accumulated Tax Reserve",-70491.899999999994]
[" - Bonus Depreciation",-292339.76]
[null,null,{"$f":"+B24+B25","v":-362831.66000000003}]
[]
["Net Tax Value",null,null,{"$f":"+C21+C26","v":353353.81999999995}]
[]
["Net Book - Net Tax",null,null,{"$f":"+D14-D28","v":352622.6}]
["Rate Diff",null,null,0.1323]
[null,null,null,{"$f":"+D30*D31","v":46651.969979999994}]
[]
[]
["Summary of Book Basis Items Not Included "]
[" - Land and other non depreciable items",null,null,{"$f":"-B4-B10","v":0}]
[" - Tax Repairs",null,null,{"$f":"-B5-B11","v":0}]
[" - Cost of Removal",null,null,-53430.94]
["Total",null,null,{"$f":"SUM(D36:D38)","v":-53430.94}]

{"sheet":"Summary","index":2,"n_rows":45,"n_cols":87,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"FED Rate","FBOS","State Rate"]
[null,null,null,null,null,"Historical Tax Rate",{"$f":"+H2+I2+J2","v":0.38574999999999998},0.35,{"$f":"-+H2*+J2","v":-1.925E-2},5.5E-2]
[null,null,null,null,null,"Current Tax Rate",{"$f":"+H3+I3+J3","v":0.25345000000000001},0.21,{"$f":"-+H3*+J3","v":-1.155E-2},5.5E-2]
[]
[]
[]
["FERC Account","Description","Note","Amortization/Reduction to Tax"]
[null,null,null,"Total",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[311,"Liquefied Petroleum Gas Equip",null,{"$f":"SUM(E9:CI9)","v":0},{"$f":"INDIRECT($A9&\"!E493\")","v":0},{"$f":"INDIRECT($A9&\"!F493\")","v":0},{"$f":"INDIRECT($A9&\"!G493\")","v":0},{"$f":"INDIRECT($A9&\"!H493\")","v":0},{"$f":"INDIRECT($A9&\"!I493\")","v":0},{"$f":"INDIRECT($A9&\"!J493\")","v":0},{"$f":"INDIRECT($A9&\"!K493\")","v":0},{"$f":"INDIRECT($A9&\"!L493\")","v":0},{"$f":"INDIRECT($A9&\"!M493\")","v":0},{"$f":"INDIRECT($A9&\"!N493\")","v":0},{"$f":"INDIRECT($A9&\"!O493\")","v":0},{"$f":"INDIRECT($A9&\"!P493\")","v":0},{"$f":"INDIRECT($A9&\"!Q493\")","v":0},{"$f":"INDIRECT($A9&\"!R493\")","v":0},{"$f":"INDIRECT($A9&\"!S493\")","v":0},{"$f":"INDIRECT($A9&\"!T493\")","v":0},{"$f":"INDIRECT($A9&\"!U493\")","v":0},{"$f":"INDIRECT($A9&\"!V493\")","v":0},{"$f":"INDIRECT($A9&\"!W493\")","v":0},{"$f":"INDIRECT($A9&\"!X493\")","v":0},{"$f":"INDIRECT($A9&\"!Y493\")","v":0},{"$f":"INDIRECT($A9&\"!Z493\")","v":0},{"$f":"INDIRECT($A9&\"!aa493\")","v":0},{"$f":"INDIRECT($A9&\"!ab493\")","v":0},{"$f":"INDIRECT($A9&\"!ac493\")","v":0},{"$f":"INDIRECT($A9&\"!ad493\")","v":0},{"$f":"INDIRECT($A9&\"!ae493\")","v":0},{"$f":"INDIRECT($A9&\"!af493\")","v":0},{"$f":"INDIRECT($A9&\"!ag493\")","v":0},{"$f":"INDIRECT($A9&\"!AH493\")","v":0},{"$f":"INDIRECT($A9&\"!aI493\")","v":0},{"$f":"INDIRECT($A9&\"!AJ493\")","v":0},{"$f":"INDIRECT($A9&\"!AK493\")","v":0},{"$f":"INDIRECT($A9&\"!AL493\")","v":0},{"$f":"INDIRECT($A9&\"!AM493\")","v":0},{"$f":"INDIRECT($A9&\"!AN493\")","v":0},{"$f":"INDIRECT($A9&\"!AO493\")","v":0},{"$f":"INDIRECT($A9&\"!AP493\")","v":0},{"$f":"INDIRECT($A9&\"!AQ493\")","v":0},{"$f":"INDIRECT($A9&\"!AR493\")","v":0},{"$f":"INDIRECT($A9&\"!AS493\")","v":0},{"$f":"INDIRECT($A9&\"!AT493\")","v":0},{"$f":"INDIRECT($A9&\"!AU493\")","v":0},{"$f":"INDIRECT($A9&\"!AV493\")","v":0},{"$f":"INDIRECT($A9&\"!AW493\")","v":0},{"$f":"INDIRECT($A9&\"!AX493\")","v":0},{"$f":"INDIRECT($A9&\"!AY493\")","v":0},{"$f":"INDIRECT($A9&\"!AZ493\")","v":0},{"$f":"INDIRECT($A9&\"!BA493\")","v":0},{"$f":"INDIRECT($A9&\"!BB493\")","v":0},{"$f":"INDIRECT($A9&\"!BC493\")","v":0},{"$f":"INDIRECT($A9&\"!BD493\")","v":0},{"$f":"INDIRECT($A9&\"!BE493\")","v":0},{"$f":"INDIRECT($A9&\"!BF493\")","v":0},{"$f":"INDIRECT($A9&\"!BG493\")","v":0},{"$f":"INDIRECT($A9&\"!BH493\")","v":0},{"$f":"INDIRECT($A9&\"!BI493\")","v":0},{"$f":"INDIRECT($A9&\"!BJ493\")","v":0},{"$f":"INDIRECT($A9&\"!BK493\")","v":0},{"$f":"INDIRECT($A9&\"!BL493\")","v":0},{"$f":"INDIRECT($A9&\"!BM493\")","v":0},{"$f":"INDIRECT($A9&\"!BN493\")","v":0},{"$f":"INDIRECT($A9&\"!BO493\")","v":0},{"$f":"INDIRECT($A9&\"!BP493\")","v":0},{"$f":"INDIRECT($A9&\"!BQ493\")","v":0},{"$f":"INDIRECT($A9&\"!BR493\")","v":0},{"$f":"INDIRECT($A9&\"!BS493\")","v":0},{"$f":"INDIRECT($A9&\"!BT493\")","v":0},{"$f":"INDIRECT($A9&\"!BU493\")","v":0},{"$f":"INDIRECT($A9&\"!BV493\")","v":0},{"$f":"INDIRECT($A9&\"!BW493\")","v":0},{"$f":"INDIRECT($A9&\"!BX493\")","v":0},{"$f":"INDIRECT($A9&\"!BY493\")","v":0},{"$f":"INDIRECT($A9&\"!BZ493\")","v":0},{"$f":"INDIRECT($A9&\"!CA493\")","v":0},{"$f":"INDIRECT($A9&\"!CB493\")","v":0},{"$f":"INDIRECT($A9&\"!CC493\")","v":0},{"$f":"INDIRECT($A9&\"!CD493\")","v":0},{"$f":"INDIRECT($A9&\"!CE493\")","v":0},{"$f":"INDIRECT($A9&\"!CF493\")","v":0},{"$f":"INDIRECT($A9&\"!CG493\")","v":0},{"$f":"INDIRECT($A9&\"!CH493\")","v":0},{"$f":"INDIRECT($A9&\"!CI493\")","v":0}]
[375,"Structures & Improvements",null,{"$f":"SUM(E10:CI10)","v":0},{"$f":"INDIRECT($A10&\"!E493\")","v":0},{"$f":"INDIRECT($A10&\"!F493\")","v":0},{"$f":"INDIRECT($A10&\"!G493\")","v":0},{"$f":"INDIRECT($A10&\"!H493\")","v":0},{"$f":"INDIRECT($A10&\"!I493\")","v":0},{"$f":"INDIRECT($A10&\"!J493\")","v":0},{"$f":"INDIRECT($A10&\"!K493\")","v":0},{"$f":"INDIRECT($A10&\"!L493\")","v":0},{"$f":"INDIRECT($A10&\"!M493\")","v":0},{"$f":"INDIRECT($A10&\"!N493\")","v":0},{"$f":"INDIRECT($A10&\"!O493\")","v":0},{"$f":"INDIRECT($A10&\"!P493\")","v":0},{"$f":"INDIRECT($A10&\"!Q493\")","v":0},{"$f":"INDIRECT($A10&\"!R493\")","v":0},{"$f":"INDIRECT($A10&\"!S493\")","v":0},{"$f":"INDIRECT($A10&\"!T493\")","v":0},{"$f":"INDIRECT($A10&\"!U493\")","v":0},{"$f":"INDIRECT($A10&\"!V493\")","v":0},{"$f":"INDIRECT($A10&\"!W493\")","v":0},{"$f":"INDIRECT($A10&\"!X493\")","v":0},{"$f":"INDIRECT($A10&\"!Y493\")","v":0},{"$f":"INDIRECT($A10&\"!Z493\")","v":0},{"$f":"INDIRECT($A10&\"!aa493\")","v":0},{"$f":"INDIRECT($A10&\"!ab493\")","v":0},{"$f":"INDIRECT($A10&\"!ac493\")","v":0},{"$f":"INDIRECT($A10&\"!ad493\")","v":0},{"$f":"INDIRECT($A10&\"!ae493\")","v":0},{"$f":"INDIRECT($A10&\"!af493\")","v":0},{"$f":"INDIRECT($A10&\"!ag493\")","v":0},{"$f":"INDIRECT($A10&\"!AH493\")","v":0},{"$f":"INDIRECT($A10&\"!aI493\")","v":0},{"$f":"INDIRECT($A10&\"!AJ493\")","v":0},{"$f":"INDIRECT($A10&\"!AK493\")","v":0},{"$f":"INDIRECT($A10&\"!AL493\")","v":0},{"$f":"INDIRECT($A10&\"!AM493\")","v":0},{"$f":"INDIRECT($A10&\"!AN493\")","v":0},{"$f":"INDIRECT($A10&\"!AO493\")","v":0},{"$f":"INDIRECT($A10&\"!AP493\")","v":0},{"$f":"INDIRECT($A10&\"!AQ493\")","v":0},{"$f":"INDIRECT($A10&\"!AR493\")","v":0},{"$f":"INDIRECT($A10&\"!AS493\")","v":0},{"$f":"INDIRECT($A10&\"!AT493\")","v":0},{"$f":"INDIRECT($A10&\"!AU493\")","v":0},{"$f":"INDIRECT($A10&\"!AV493\")","v":0},{"$f":"INDIRECT($A10&\"!AW493\")","v":0},{"$f":"INDIRECT($A10&\"!AX493\")","v":0},{"$f":"INDIRECT($A10&\"!AY493\")","v":0},{"$f":"INDIRECT($A10&\"!AZ493\")","v":0},{"$f":"INDIRECT($A10&\"!BA493\")","v":0},{"$f":"INDIRECT($A10&\"!BB493\")","v":0},{"$f":"INDIRECT($A10&\"!BC493\")","v":0},{"$f":"INDIRECT($A10&\"!BD493\")","v":0},{"$f":"INDIRECT($A10&\"!BE493\")","v":0},{"$f":"INDIRECT($A10&\"!BF493\")","v":0},{"$f":"INDIRECT($A10&\"!BG493\")","v":0},{"$f":"INDIRECT($A10&\"!BH493\")","v":0},{"$f":"INDIRECT($A10&\"!BI493\")","v":0},{"$f":"INDIRECT($A10&\"!BJ493\")","v":0},{"$f":"INDIRECT($A10&\"!BK493\")","v":0},{"$f":"INDIRECT($A10&\"!BL493\")","v":0},{"$f":"INDIRECT($A10&\"!BM493\")","v":0},{"$f":"INDIRECT($A10&\"!BN493\")","v":0},{"$f":"INDIRECT($A10&\"!BO493\")","v":0},{"$f":"INDIRECT($A10&\"!BP493\")","v":0},{"$f":"INDIRECT($A10&\"!BQ493\")","v":0},{"$f":"INDIRECT($A10&\"!BR493\")","v":0},{"$f":"INDIRECT($A10&\"!BS493\")","v":0},{"$f":"INDIRECT($A10&\"!BT493\")","v":0},{"$f":"INDIRECT($A10&\"!BU493\")","v":0},{"$f":"INDIRECT($A10&\"!BV493\")","v":0},{"$f":"INDIRECT($A10&\"!BW493\")","v":0},{"$f":"INDIRECT($A10&\"!BX493\")","v":0},{"$f":"INDIRECT($A10&\"!BY493\")","v":0},{"$f":"INDIRECT($A10&\"!BZ493\")","v":0},{"$f":"INDIRECT($A10&\"!CA493\")","v":0},{"$f":"INDIRECT($A10&\"!CB493\")","v":0},{"$f":"INDIRECT($A10&\"!CC493\")","v":0},{"$f":"INDIRECT($A10&\"!CD493\")","v":0},{"$f":"INDIRECT($A10&\"!CE493\")","v":0},{"$f":"INDIRECT($A10&\"!CF493\")","v":0},{"$f":"INDIRECT($A10&\"!CG493\")","v":0},{"$f":"INDIRECT($A10&\"!CH493\")","v":0},{"$f":"INDIRECT($A10&\"!CI493\")","v":0}]
[3760,"Mains Plastic",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761","Mains Plastic",null,7217.258705999996,307.60227188900967,411.97241888900982,443.86068788900957,464.16079988900958,482.93946188900964,500.30912888900957,507.39511688900973,508.24448288900965,508.24183688900973,508.24448288900959,508.24183688900973,1006.4171097700423,811.42307839745104,248.20599205339676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762","Mains Steel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G","Mains Plastic - GRIP",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,"M&R Station Equip-General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,"M&R Station Equip-City Gate",null,10972.026639000011,0,32.215806876353739,82.051220655449953,128.14861529434481,170.7892334906233,210.23187134159338,216.71761843331694,216.71761843331694,216.71761843331694,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331717,216.71761843331717,456.70346470960374,696.6879905976391,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763887,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763842,696.68799059763842,324.39509945585189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3801,"Services Plastic",null,3016.6291889999957,21.591558965970012,27.935343965970006,33.804171965970014,39.233763965970006,44.183106965970005,47.977470965970014,49.93551096597001,50.213340965970005,50.213340965970005,50.213340965970005,50.212017965969991,50.215986965970004,50.213340965969998,50.21466396596999,50.214663965969997,50.213340965969991,50.807367965969995,56.758221965969987,75.761793965969986,95.893884965969988,106.18550196596999,106.18550196596996,106.18550196596999,106.18550196596999,106.18550196596999,106.18550196596998,106.18550196596996,106.18550196596996,106.18550196596996,106.18550196596998,106.18550196596993,106.18550196596991,106.18550196596991,106.18550196596991,106.18550196596991,106.18550196596991,106.18550196596991,100.69089468584561,78.373070340799686,36.605456232462949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3802,"Services Steel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G","Services Plastic - GRIP",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,"Meters",null,9072.9196740000098,148.25279485799996,185.89743685800005,220.72144285799993,252.93252385800014,258.19012585799993,258.18880285800003,258.19012585800004,258.18880285800014,258.19012585800027,258.19012585800016,258.18880285800014,258.19012585800039,258.18880285800026,258.19012585800039,258.19277185800024,258.18880285800037,454.70457685800102,650.20428685800084,650.20428685800084,650.20428685800084,650.20428685800061,650.20428685800061,650.20428685800039,650.20428685800061,160.7033494079991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,"Meter Installations",null,3594.7127160000027,0,1.4765843118732924E-2,5.6217617508683659,19.561801053209813,32.420956876178025,37.357102907769402,37.357102907769416,37.357102907769416,37.359722942818024,37.355792890245127,37.359722942818024,37.358412925293734,37.35841292529372,37.35841292529372,37.358424827475645,37.361032960342328,37.454913063849439,79.534842919236283,191.45750012598859,191.50603278858227,191.69052437894857,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894845,191.69052437894857,191.54956452422977,134.01196151404326,0.23302425295987117,0.11805467746550491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,"House Regulators",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,"House Reg Installs",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,"M&R Station Equip-Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Other Equipment",null,183.4061670000001,128.99837411999994,54.407792880000159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389,"Land and Land Rights",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[390,"Structures and improvements",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3910,"Office Furn & Equip",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3912,"Computer Hardware",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3913,"Furniture & Fixtures",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3914,"System Software",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391S","ECIS Improvements",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3921,"Transportation Equip - Autos",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3922,"Transportation Equip-Lt Trck/Vans",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3923,"Trans Equip-HD Truck/Bobtail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3924,"Trans Equip-Trailers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,"Stores equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,"Tools, shop and garage equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,"Laboratory equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[396,"Power operated equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[397,"Communication equipment","combine all 397x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,"Miscellaneous equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,"Other tangible property",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortization/Reduction to Tax",null,{"$f":"SUM(D9:D44)","v":34056.953091000018},{"$f":"SUM(E9:E44)","v":606.44499983297965},712.44356531245262,786.05928511929778,904.03750406053427,988.52288507978074,1054.0643769623425,1069.5954750540661,1070.7213480540661,1070.7226450891151,1070.7213610365418,1070.7199990891149,1568.8992539526234,1373.9012535800323,810.68681323597787,562.48347908476296,562.48079521762975,759.68447632113759,1003.2149701765243,1374.1270456595632,1634.2921952101919,1644.768303800558,1644.768303800558,1644.7683038005575,1644.768303800558,1155.2673663505566,994.56401694255749,994.56401694255703,994.56401694255703,994.56401694255703,622.27112580077051,297.87602634491839,297.8760263449185,297.73506649019964,240.19746348001317,106.41852621892977,106.30355664343541,106.18550196596991,100.69089468584561,78.373070340799686,36.605456232462949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ9:BQ44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Summary (check)","index":3,"n_rows":49,"n_cols":14,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[null," Not Depreciable, shoud not have a difference",null,null,null,null,"FED Rate","FBOS","State Rate"]
[null,null,null,null,"Historical Tax Rate",{"$f":"+G2+H2+I2","v":0.38574999999999998},0.35,{"$f":"-+G2*+I2","v":-1.925E-2},5.5E-2]
[null,null,null,null,"Current Tax Rate",{"$f":"+G3+H3+I3","v":0.25345000000000001},0.21,{"$f":"-+G3*+I3","v":-1.155E-2},5.5E-2]
[]
[]
[]
["FERC Account","Description","Note"]
[null,null,null,"Net Book","Net Tax","rate diff","Gross Calc","Detail Calc","Difference",null,"Negative Tax Depr Diff"]
[311,"Liquefied Petroleum Gas Equip",null,{"$f":"INDIRECT(A9&\"!C60\")","v":0},{"$f":"INDIRECT(A9&\"!C89\")","v":0},{"$f":"+$F$2-$F$3","v":0.13229999999999997},{"$f":"+(D9-E9)*F9","v":0},{"$f":"INDEX(Summary!D:D,MATCH($A9,Summary!A:A,0))","v":0},{"$f":"+G9-H9","v":0},null,{"$f":"INDIRECT(A9&\"!b3\")","v":0}]
[375,"Structures & Improvements",null,0,{"$f":"INDIRECT(A10&\"!C89\")","v":0},0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A10,Summary!A:A,0))","v":0},{"$f":"+G10-H10","v":0},null,0]
[3760,"Mains Plastic",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A11,Summary!A:A,0))","v":0},{"$f":"+G11-H11","v":0},null,0]
["3761","Mains Plastic",null,147389.31999999998,92837.1,0.13229999999999997,7217.2587059999951,{"$f":"INDEX(Summary!D:D,MATCH($A12,Summary!A:A,0))","v":7217.258705999996},0,null,0,null,"3761",92837.1]
["3762","Mains Steel",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A13,Summary!A:A,0))","v":0},0,null,0,null,"379",72539.12]
["376G","Mains Plastic - GRIP",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A14,Summary!A:A,0))","v":0},0,null,0,null,"3801",8525.35]
[378,"M&R Station Equip-General",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A15,Summary!A:A,0))","v":0},0,null,0,null,"380G",106427.96]
[379,"M&R Station Equip-City Gate",null,155472.04999999999,72539.12,0.13229999999999997,10972.026638999996,{"$f":"INDEX(Summary!D:D,MATCH($A16,Summary!A:A,0))","v":10972.026639000011},-1.4551915228366852E-11,null,1.4551915228366852E-11,null,"381",50587.200000000004]
[3801,"Services Plastic",null,31326.78,8525.3499999999985,0.13229999999999997,3016.6291889999993,{"$f":"INDEX(Summary!D:D,MATCH($A17,Summary!A:A,0))","v":3016.6291889999957},3.637978807091713E-12,null,-3.637978807091713E-12,null,"382",22437.089999999997]
[3802,"Services Steel",null,{"$f":"INDIRECT(A18&\"!C60\")","v":188730.94},0,0.13229999999999997,24969.103361999994,{"$f":"INDEX(Summary!D:D,MATCH($A18,Summary!A:A,0))","v":0},24969.103361999994,null,-24969.103361999987]
["380G","Services Plastic - GRIP",null,12897.45,106427.95999999999,0.13229999999999997,-12374.086472999998,{"$f":"INDEX(Summary!D:D,MATCH($A19,Summary!A:A,0))","v":0},-12374.086472999998,null,0]
[381,"Meters",null,119165.58000000002,50587.200000000004,0.13229999999999997,9072.9196739999988,{"$f":"INDEX(Summary!D:D,MATCH($A20,Summary!A:A,0))","v":9072.9196740000098},0,null,0]
[382,"Meter Installations",null,{"$f":"INDIRECT(A21&\"!C60\")","v":49608.01},22437.09,0.13229999999999997,3594.7127159999995,{"$f":"INDEX(Summary!D:D,MATCH($A21,Summary!A:A,0))","v":3594.7127160000027},0,null,0]
[383,"House Regulators",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A22,Summary!A:A,0))","v":0},0,null,0]
[384,"House Reg Installs",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A23,Summary!A:A,0))","v":0},0,null,0]
[385,"M&R Station Equip-Industrial",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A24,Summary!A:A,0))","v":0},0,null,0]
[387,"Other Equipment",null,{"$f":"INDIRECT(A25&\"!C60\")","v":1386.2900000000009},{"$f":"INDIRECT(A25&\"!C89\")","v":0},0.13229999999999997,{"$f":"+(D25-E25)*F25","v":183.40616700000007},{"$f":"INDEX(Summary!D:D,MATCH($A25,Summary!A:A,0))","v":183.4061670000001},{"$f":"+G25-H25","v":0},null,0]
[390,"Structures and improvements",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A26,Summary!A:A,0))","v":0},0,null,0]
[3910,"Office Furn & Equip",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A27,Summary!A:A,0))","v":0},0,null,0]
[3912,"Computer Hardware",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A28,Summary!A:A,0))","v":0},0,null,0]
[3913,"Furniture & Fixtures",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A29,Summary!A:A,0))","v":0},0,null,0]
[3914,"System Software",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A30,Summary!A:A,0))","v":0},0,null,0]
["391S","ECIS Improvements",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A31,Summary!A:A,0))","v":0},0,null,0]
[3921,"Transportation Equip - Autos",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A32,Summary!A:A,0))","v":0},0,null,0]
[3922,"Transportation Equip-Lt Trck/Vans",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A33,Summary!A:A,0))","v":0},0,null,0]
[3923,"Trans Equip-HD Truck/Bobtail",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A34,Summary!A:A,0))","v":0},0,null,0]
[3924,"Trans Equip-Trailers",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A35,Summary!A:A,0))","v":0},0,null,0]
[393,"Stores equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A36,Summary!A:A,0))","v":0},0,null,0]
[394,"Tools, shop and garage equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A37,Summary!A:A,0))","v":0},0,null,0]
[395,"Laboratory equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A38,Summary!A:A,0))","v":0},0,null,0]
[396,"Power operated equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A39,Summary!A:A,0))","v":0},0,null,0]
[397,"Communication equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A40,Summary!A:A,0))","v":0},0,null,0]
[398,"Miscellaneous equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A41,Summary!A:A,0))","v":0},0,null,0]
[399,"Other tangible property",null,{"$f":"INDIRECT(A42&\"!C60\")","v":0},{"$f":"INDIRECT(A42&\"!C89\")","v":0},0.13229999999999997,{"$f":"+(D42-E42)*F42","v":0},{"$f":"INDEX(Summary!D:D,MATCH($A42,Summary!A:A,0))","v":0},{"$f":"+G42-H42","v":0},null,0]
[null,null,"Depreciable Totals",{"$f":"SUM(D9:D42)","v":705976.42000000016},{"$f":"SUM(E9:E42)","v":353353.82000000007},null,{"$f":"SUM(G9:G42)","v":46651.969979999987},{"$f":"SUM(H9:H42)","v":34056.953091000018},{"$f":"SUM(I9:I42)","v":12595.016888999986},null,{"$f":"SUM(K9:K42)","v":-24969.103361999976}]
[]
[389,"Land and Land Rights",null,{"$f":"INDIRECT(A45&\"!C60\")","v":0},{"$f":"INDIRECT(A45&\"!C89\")","v":0},0.13229999999999997,{"$f":"+(D45-E45)*F45","v":0},{"$f":"INDEX(Summary!D:D,MATCH($A45,Summary!A:A,0))","v":0},{"$f":"+G45-H45","v":0},null,{"$f":"INDIRECT(A45&\"!b3\")","v":0}]
[null,null,"Non-Depreciable Totals",{"$f":"SUM(D45)","v":0},{"$f":"SUM(E45)","v":0},null,{"$f":"SUM(G45)","v":0},{"$f":"SUM(H45)","v":0},{"$f":"SUM(I45)","v":0},null,{"$f":"SUM(K45)","v":0}]
[]
[]
[null,null,"Totals",{"$f":"+D43+D46","v":705976.42000000016},{"$f":"+E43+E46","v":353353.82000000007},null,{"$f":"+G43+G46","v":46651.969979999987},{"$f":"+H43+H46","v":34056.953091000018},{"$f":"+I43+I46","v":12595.016888999986},null,{"$f":"+K43+K46","v":-24969.103361999976}]

{"sheet":"ARAM Calc Explanation","index":4,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
["Ending 2017",null,null,null,2018,{"$f":"E2+1","v":2019},"Description"]
["Initial Difference","Book NBV - Tax NBV",null,"     Begin Cumulative Difference","Initial Difference ","PRIOR YEAR End Cumulative Difference","The begin of year cumulative difference between book and tax depreciation."]
[null,null,null,"     Current Diff (Tax - Book)","Current Difference (tax nbv - book nbv)","Current Difference (tax nbv - book nbv)","The current year difference between book and tax depreciation."]
[null,null,null,"     End Cumulative Difference","Begin Cumulative Difference + Current Diff (Tax - Book)","Begin Cumulative Difference + Current Diff (Tax - Book)","The end of year cumulative difference between book and tax depreciation."]
[null,null,null,"     Current Diff Utilized","IF Begin Cumulative Difference + Current Diff (Tax - Book) > 0 THEN Current Diff (Tax - Book) ELSE Begin Cumulative Difference + Current Diff (Tax - Book)","IF Begin Cumulative Difference + Current Diff (Tax - Book) > 0 THEN Current Diff (Tax - Book) ELSE Begin Cumulative Difference + Current Diff (Tax - Book)","This is the amount of the current year difference that is able to be used for the reversal of deferred tax liability.   If the beginning amount is less than the current amount, then only a partial amount of the current will be able to be used for reversal."]
["Historical Tax rate","FED Rate + FBOS + State Rate",null,"     Tax rate (or ARAM rate)","Current Statutor Rate or ARAM Rate.  The ARAM rate is used when book depreciation is greater than tax depreciation","Current Statutor Rate or ARAM Rate.  The ARAM rate is used when book depreciation is greater than tax depreciation.","As the cumulative difference builds, the statutory rate will be used.   When the cumulative difference starts to reverse, the ARAM rate will be used."]
["Current Statutory Rate","FED Rate + FBOS + State Rate",null,"     Begin Current DFIT @ Current Statutory","Current Diff Utilized * Current Statutory Rate","Current Diff Utilized * Current Statutory Rate","The begin of year deferred income tax at the current statutory rate."]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate","Current Diff Utilized * Tax Rate (or ARAM Rate)","Current Diff Utilized * Tax Rate (or ARAM Rate)","The begin of year deferred income tax at the current statutory rate or ARAM rate.  The ARAM rate is used when book depreciation is greater than tax depreciation and the difference is being reversed.."]
["Initial Cumulative DFIT","Initial Difference * Historical Tax Rate",null,"     Begin Cumulative DFIT","Initial Cumulative DFIT","PRIOR YEAR End Cumulative DFIT","The begin of year cumulative deferred income tax.  This value is build up using statutory rates and reduced using ARAM."]
[null,null,null,"     End Cumulative DFIT","Begin Cumulative DFIT + Begin Current DFIT at Statutory or ARAM Rate","Begin Cumulative DFIT + Begin Current DFIT at Statutory or ARAM Rate","The end of year cumulative deferred income tax.  This value is build up using statutory rates and reduced using ARAM."]
["Initial ARAM Rate (cum dfit/cum diff)","Initial Difference / Initial Cumulative DFIT",null,"     Begin ARAM Rate (cum dfit/cum diff)","Begin Cumulative DFIT / Begin Cumulative Difference","Begin Cumulative DFIT / Begin Cumulative Difference","Begin Cumulative DFIT divided by the Begin Cumulative Difference.  This is the average rate at which the deferred income taxes were built."]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)","End Cumulative DFIT / Begin Cumulative Difference","End Cumulative DFIT / Begin Cumulative Difference","End Cumulative DFIT divided by the End Cumulative Difference.  This is the average rate at which the deferred income taxes were built"]
["Initial Cumulative DFIT at Historic Rate","Initial Difference * Initial ARAM Rate",null,"     Cumulative DFIT at Historic Rate","Initial Cumulative DFIT at Historic Rate * Tax rate (or ARAM rate)","Initial Cumulative DFIT at Historic Rate * Tax rate (or ARAM rate)","The beginning accumulated deferred income tax balance build using historic statutory rates."]
["Initial Cumulative DFIT at Statutory Rate","Initial Difference * Current Tax Rate",null,"     Cumulative DFIT at Statutory Rate","Initial Cumulative DFIT at Statutory Rate + Begin Current DFIT @ Current Statutory","PRIOR YEAR Cumulative DFIT at Statutory Rate + Begin Current DFIT @ Current Statutory","The ending accumulated deferred income tax balance build using historic statutory rates."]
[null,null,null,"     Begin Excess Deferred","Initial Excess Deferred","PRIOR YEAR End Excess Deferred","The beginning excess deferred amount.  The cumulative DFIT at Historic Rate minus the cumulative DFIT at Statutory Rate."]
[null,null,null,"     Amortization of Excess Deferred","Begin Current DFIT @ Current Statutory - Begin Current DFIT at Statutory or ARAM Rate","Begin Current DFIT @ Current Statutory - Begin Current DFIT at Statutory or ARAM Rate","The current reduction of any excess deferred amount.  The Begin Current DFIT @ Current Statutory minus the Begin Current DFIT at Statutory or ARAM Rate.  An alternate calculation is the current utilized tax/book depreciation difference multiplied by the difference in the current statutory rate and the ARAM rate."]
["Initial Excess Deferred","Initial Cumulative DFIT at Historic Rate - Initial Cumulative DFIT at Statutory Rate",null,"     End Excess Deferred","Begin Excess Deferred -   Amortization of Excess Deferred","Begin Excess Deferred -  Amortization of Excess Deferred","The Begin Excess Deferred minus the Amortization of Excess Deferred (current)."]

{"sheet":"311","index":5,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"375","index":6,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.5000000000000001E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,{"$f":"+$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,{"$f":"+$F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,{"$f":"+$F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,{"$f":"+$F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,{"$f":"+$F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,{"$f":"+$F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3760","index":7,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.2409999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3761","index":8,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":7217.258705999996}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":7217.258705999996},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":7217.2587059999951}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":482450.07},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":147389.32},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.2409999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":91633},0.5672745255089362,273681.63454100303,4,6133.2054300638774,24532.82172025551,249148.81282074752,81607.75518685003,0.55368838927304931]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":48684.23},0.30139058497504084,145405.90881854942,2,3258.5464166236925,6517.092833247385,138888.81598530203,45492.508532539694,0.30865539329810121]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21214.79},0.13133488951602287,63362.526640447504,1,1419.9542220124285,1419.9542220124285,61942.572418435077,20289.056280610264,0.13765621742884943]
["Total",{"$f":"SUM(B11:B31)","v":161532.02000000002},null,{"$f":"SUM(D11:D31)","v":482450.06999999995},null,{"$f":"SUM(F11:F31)","v":10811.706068699998},{"$f":"SUM(G11:G31)","v":32469.868775515322},{"$f":"SUM(H11:H31)","v":449980.20122448466},{"$f":"SUM(I11:I31)","v":147389.31999999998}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,81607.75518685003,null,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,{"$f":"+$F28","v":6133.2054300638774},6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774,6133.2054300638774]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,45492.508532539694,null,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925,3258.5464166236925]
[2017,null,20289.056280610264,null,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285,1419.9542220124285]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":147389.31999999998},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":10811.706068699998},10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,{"$f":"SUM(AZ38:AZ58)","v":10811.706068699998},10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998,10811.706068699998]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":60955.42},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6095.54},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5485.99},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5410.84},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5410.84},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5410.84},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5410.84},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5410.84},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5410.83},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5410.84},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5410.83},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5410.84},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":676.35},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21672.070000000007},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1625.41},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1503.5},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1390.74},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1286.44},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1189.9499999999998},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1100.7},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.0299999999997},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.02},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.0299999999997},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.02},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.0299999999997},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.02},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.02},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.04},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.02},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.04},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.02},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1086.02},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":543.02},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10209.61},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":765.72},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":708.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":655.16999999999996},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":606.03},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":560.58000000000004},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":518.54},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":479.65},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":473.25},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":236.63},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":92837.1},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":8486.67},{"$f":"SUM(F67:F88)","v":7697.78},{"$f":"SUM(G67:G88)","v":7456.75},7303.31,7161.37,7030.08,6976.5199999999995,6970.1,6970.12,6970.1,6970.12,2235.62,1559.27,1559.29,1559.27,1559.29,1559.27,1559.27,1016.27,236.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":20652.335186850032},"     Begin Cumulative Difference",{"$f":"+$C417","v":20652.335186850032},{"$f":"+E419","v":20614.669756786156},{"$f":"+F419","v":19967.454326722276},19245.088896658399,18522.723466594522,17800.358036530644,17077.992606466767,16355.62717640289,15633.251746339012,14910.886316275135,14188.510886211257,13466.14545614738,8009.2900260835031,1876.0845960196257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-37.665430063877466},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-647.21543006387765},-722.36543006387728,-722.36543006387728,-722.36543006387728,-722.36543006387728,-722.36543006387728,-722.3754300638775,-722.36543006387728,-722.3754300638775,-722.36543006387728,-5456.8554300638771,-6133.2054300638774,-6133.2054300638774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":20614.669756786156},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":19967.454326722276},19245.088896658399,18522.723466594522,17800.358036530644,17077.992606466767,16355.62717640289,15633.251746339012,14910.886316275135,14188.510886211257,13466.14545614738,8009.2900260835031,1876.0845960196257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-37.665430063877466},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-647.21543006387765},-722.36543006387728,-722.36543006387728,-722.36543006387728,-722.36543006387728,-722.36543006387728,-722.3754300638775,-722.36543006387728,-722.3754300638775,-722.36543006387728,-5456.8554300638771,-6133.2054300638774,-1876.0845960196257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-9.5463032496897444},{"$f":"IF(F417=0,0,F420*$C422)","v":-164.03675074968979},{"$f":"IF(G417=0,0,G420*$C422)","v":-183.08351824968972},-183.08351824968972,-183.08351824968972,-183.08351824968972,-183.08351824968972,-183.08605274968977,-183.08351824968972,-183.08605274968977,-183.08351824968972,-1383.0400087496896,-1554.4609162496897,-475.49364086117413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-14.529439647140732},{"$f":"+F420*F421","v":-249.66335214714078},{"$f":"+G420*G421","v":-278.65246464714068},-278.65246464714068,-278.65246464714068,-278.65246464714068,-278.65246464714068,-278.65632214714071,-278.65246464714068,-278.65632214714077,-278.65246464714068,-2104.9819821471406,-2365.8839946471408,-723.69963291457088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":7966.6382983273998},"     Begin Cumulative DFIT",{"$f":"+C424","v":7966.6382983273998},{"$f":"+E425","v":7952.1088586802589},{"$f":"+F425","v":7702.4455065331185},7423.7930418859778,7145.1405772388371,6866.4881125916963,6587.8356479445556,6309.1831832974149,6030.5268611502743,5751.8743965031335,5473.2180743559929,5194.5656097088522,3089.5836275617116,723.69963291457088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":7952.1088586802589},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":7702.4455065331185},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":7423.7930418859778},7145.1405772388371,6866.4881125916963,6587.8356479445556,6309.1831832974149,6030.5268611502743,5751.8743965031335,5473.2180743559929,5194.5656097088522,3089.5836275617116,723.69963291457088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38575000000000004},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":7966.6382983273998},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":7952.1088586802589},{"$f":"+E428+F423","v":7702.4455065331185},{"$f":"+F428+G423","v":7423.7930418859778},7145.1405772388371,6866.4881125916963,6587.8356479445556,6309.1831832974149,6030.5268611502743,5751.8743965031335,5473.2180743559929,5194.5656097088522,3089.5836275617116,723.69963291457088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":5234.3343531071405},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":5224.7880498574505},{"$f":"IF(F422<>0,+E429+F422,0)","v":5060.751299107761},{"$f":"IF(G422<>0,+F429+G422,0)","v":4877.6677808580716},4694.5842626083822,4511.5007443586928,4328.4172261090034,4145.333707859314,3962.2476551096242,3779.1641368599344,3596.0780841102446,3412.9945658605548,2029.9545571108652,475.49364086117544,1.3073986337985843E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":2732.3039452202593},{"$f":"+E432","v":2727.3208088228084},{"$f":"+F432","v":2641.6942074253575},2546.1252610279066,2450.5563146304557,2354.9873682330049,2259.418421835554,2163.8494754381031,2068.2792060406523,1972.7102596432014,1877.1399902457504,1781.5710438482995,1059.6290704508485,248.20599205339749,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,{"$f":"+BR432","v":7.3896444519050419E-13},7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":4.9831363974509877},{"$f":"+F422-F423","v":85.626601397450997},95.568946397450958,95.568946397450958,95.568946397450958,95.568946397450958,95.568946397450958,95.570269397450943,95.568946397450958,95.570269397451,95.568946397450958,721.94197339745097,811.42307839745104,248.20599205339676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":2732.3039452202593},"     End Excess Deferred",{"$f":"+E430-E431","v":2727.3208088228084},{"$f":"+F430-F431","v":2641.6942074253575},2546.1252610279066,2450.5563146304557,2354.9873682330049,2259.418421835554,2163.8494754381031,2068.2792060406523,1972.7102596432014,1877.1399902457504,1781.5710438482995,1059.6290704508485,248.20599205339749,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,{"$f":"+BR430-BR431","v":7.3896444519050419E-13},7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":2732.3039452202593},{"$f":"+E422-E423","v":4.9831363974509877},{"$f":"+F422-F423","v":85.626601397450997},{"$f":"+G422-G423","v":95.568946397450958},95.568946397450958,95.568946397450958,95.568946397450958,95.568946397450958,95.570269397450943,95.568946397450958,95.570269397451,95.568946397450958,721.94197339745097,811.42307839745104,248.20599205339676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":23820.438532539687},"     Begin Cumulative Difference",{"$f":"+$C455","v":23820.438532539687},{"$f":"+E457","v":22187.302115915994},{"$f":"+F457","v":20432.255699292302},18564.449282668611,16592.342866044917,14523.746449421225,12365.900032797534,10193.38361617384,8020.8571995501479,5848.3407829264552,3675.8143663027627,1503.2979496790699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":-1633.1364166236924},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-1755.0464166236925},-1867.8064166236925,-1972.1064166236924,-2068.5964166236927,-2157.8464166236927,-2172.5164166236927,-2172.5264166236925,-2172.5164166236927,-2172.5264166236925,-2172.5164166236927,-2172.5264166236925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":22187.302115915994},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":20432.255699292302},18564.449282668611,16592.342866044917,14523.746449421225,12365.900032797534,10193.38361617384,8020.8571995501479,5848.3407829264552,3675.8143663027627,1503.2979496790699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":-1633.1364166236924},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-1755.0464166236925},-1867.8064166236925,-1972.1064166236924,-2068.5964166236927,-2157.8464166236927,-2172.5164166236927,-2172.5264166236925,-2172.5164166236927,-2172.5264166236925,-2172.5164166236927,-1503.2979496790699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38574999999999998},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38574999999999998},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":-413.91842479327488},{"$f":"IF(F455=0,0,F458*$C460)","v":-444.81651429327485},{"$f":"IF(G455=0,0,G458*$C460)","v":-473.39553629327486},-499.83037129327488,-524.2857617932749,-546.90617429327494,-550.62428579327491,-550.62682029327493,-550.62428579327491,-550.62682029327493,-550.62428579327491,-381.0108653461603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-629.98237271258927},{"$f":"+F458*F459","v":-677.00915521258935},{"$f":"+G458*G459","v":-720.50632521258922},-760.74005021258927,-797.96106771258928,-832.38925521258932,-838.04820771258937,-838.05206521258935,-838.04820771258937,-838.05206521258924,-838.04820771258937,-579.89718408870112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":9188.7341639271835},"     Begin Cumulative DFIT",{"$f":"+C462","v":9188.7341639271835},{"$f":"+E463","v":8558.751791214594},{"$f":"+F463","v":7881.7426360020045},7161.2363107894153,6400.496260576826,5602.5351928642367,4770.1459376516477,3932.0977299390584,3094.0456647264691,2255.9974570138797,1417.9453918012905,579.89718408870112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":8558.751791214594},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":7881.7426360020045},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":7161.2363107894153},6400.496260576826,5602.5351928642367,4770.1459376516477,3932.0977299390584,3094.0456647264691,2255.9974570138797,1417.9453918012905,579.89718408870112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38574999999999998},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38574999999999998},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38574999999999993},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":9188.7341639271835},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":8558.751791214594},{"$f":"+E466+F461","v":7881.7426360020045},{"$f":"+F466+G461","v":7161.2363107894153},6400.496260576826,5602.5351928642367,4770.1459376516477,3932.0977299390584,3094.0456647264691,2255.9974570138797,1417.9453918012905,579.89718408870112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":6037.2901460721841},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":5623.3717212789088},{"$f":"IF(F460<>0,+E467+F460,0)","v":5178.555206985634},{"$f":"IF(G460<>0,+F467+G460,0)","v":4705.1596706923592},4205.3292993990844,3681.0435376058094,3134.1373633125345,2583.5130775192597,2032.8862572259848,1482.2619714327097,931.63515113943481,381.0108653461599,-3.979039320256561E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":3151.4440178549994},{"$f":"+E470","v":2935.3800699356852},{"$f":"+F470","v":2703.1874290163705},2456.076640097056,2195.1669611777415,1921.4916552584273,1636.0085743391128,1348.5846524197982,1061.1594075004837,773.7354855811692,486.31024066185489,198.88631874254042,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,{"$f":"+BR470","v":-3.979039320256561E-13},-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":216.06394791931439},{"$f":"+F460-F461","v":232.1926409193145},247.11078891931436,260.90967891931439,273.67530591931438,285.48308091931438,287.42392191931447,287.42524491931442,287.42392191931447,287.42524491931431,287.42392191931447,198.88631874254082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":3151.4440178549994},"     End Excess Deferred",{"$f":"+E468-E469","v":2935.3800699356852},{"$f":"+F468-F469","v":2703.1874290163705},2456.076640097056,2195.1669611777415,1921.4916552584273,1636.0085743391128,1348.5846524197982,1061.1594075004837,773.7354855811692,486.31024066185489,198.88631874254042,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,{"$f":"+BR468-BR469","v":-3.979039320256561E-13},-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":3151.4440178550003},{"$f":"+E460-E461","v":216.06394791931439},{"$f":"+F460-F461","v":232.1926409193145},{"$f":"+G460-G461","v":247.11078891931436},260.90967891931439,273.67530591931438,285.48308091931438,287.42392191931447,287.42524491931442,287.42392191931447,287.42524491931431,287.42392191931447,198.88631874254082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":10079.446280610264},"     Begin Cumulative Difference",{"$f":"+$C474","v":10079.446280610264},{"$f":"+E476","v":9425.2120585978355},{"$f":"+F476","v":8713.5478365854069},7948.7636145729784,7134.8393925605496,6275.465170548121,5374.0509485356924,4433.7467265232635,3487.042504510835,2540.3382824984064,1593.6340604859779,646.92983847354935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":-654.23422201242852},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":-711.66422201242858},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":-764.78422201242859},-813.92422201242857,-859.3742220124285,-901.41422201242858,-940.30422201242857,-946.70422201242854,-946.70422201242854,-946.70422201242854,-946.70422201242854,-946.70422201242854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":9425.2120585978355},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":8713.5478365854069},7948.7636145729784,7134.8393925605496,6275.465170548121,5374.0509485356924,4433.7467265232635,3487.042504510835,2540.3382824984064,1593.6340604859779,646.92983847354935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":-654.23422201242852},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":-711.66422201242858},-764.78422201242859,-813.92422201242857,-859.3742220124285,-901.41422201242858,-940.30422201242857,-946.70422201242854,-946.70422201242854,-946.70422201242854,-946.70422201242854,-646.92983847354935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999998},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":-165.81566356905},{"$f":"IF(F474=0,0,F477*$C479)","v":-180.37129706905003},{"$f":"IF(G474=0,0,G477*$C479)","v":-193.83456106905004},-206.28909406905004,-217.80839656905002,-228.46343456905004,-238.32010506905002,-239.94218506905003,-239.94218506905003,-239.94218506905003,-239.94218506905003,-163.96436756112109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":-252.37085114129428},{"$f":"+F477*F478","v":-274.52447364129432},{"$f":"+G477*G478","v":-295.01551364129432},-313.97126864129427,-331.50360614129426,-347.7205361412943,-362.72235364129432,-365.19115364129431,-365.19115364129436,-365.19115364129431,-365.19115364129431,-249.55318519117162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":3888.146402745409},"     Begin Cumulative DFIT",{"$f":"+C481","v":3888.146402745409},{"$f":"+E482","v":3635.7755516041148},{"$f":"+F482","v":3361.2510779628205},3066.235564321526,2752.264295680232,2420.7606895389376,2073.0401533976433,1710.3177997563489,1345.1266461150547,979.93549247376029,614.74433883246593,249.55318519117162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":3635.7755516041148},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":3361.2510779628205},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":3066.235564321526},2752.264295680232,2420.7606895389376,2073.0401533976433,1710.3177997563489,1345.1266461150547,979.93549247376029,614.74433883246593,249.55318519117162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38574999999999998},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999998},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":3888.146402745409},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":3635.7755516041148},{"$f":"+E485+F480","v":3361.2510779628205},{"$f":"+F485+G480","v":3066.235564321526},2752.264295680232,2420.7606895389376,2073.0401533976433,1710.3177997563489,1345.1266461150547,979.93549247376029,614.74433883246593,249.55318519117162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":2554.6356598206717},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":2388.8199962516219},{"$f":"IF(F479<>0,+E486+F479,0)","v":2208.448699182572},{"$f":"IF(G479<>0,+F486+G479,0)","v":2014.6141381135219},1808.325044044472,1590.5166474754219,1362.0532129063718,1123.7331078373218,883.79092276827168,643.8487376992216,403.90655263017157,163.96436756112155,4.5474735088646412E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":1333.5107429247373},{"$f":"+E489","v":1246.9555553524931},{"$f":"+F489","v":1152.8023787802488},1051.6214262080046,943.93925163576034,830.24404206351608,710.98694049127175,586.58469191902748,461.3357233467832,336.08675477453886,210.83778620229458,85.588817630050301,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,{"$f":"+BR489","v":-2.2737367544323206E-13},-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":86.555187572244279},{"$f":"+F479-F480","v":94.153176572244291},101.18095257224428,107.68217457224424,113.69520957224424,119.25710157224427,124.4022485722443,125.24896857224428,125.24896857224434,125.24896857224428,125.24896857224428,85.588817630050528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":1333.5107429247373},"     End Excess Deferred",{"$f":"+E487-E488","v":1246.9555553524931},{"$f":"+F487-F488","v":1152.8023787802488},1051.6214262080046,943.93925163576034,830.24404206351608,710.98694049127175,586.58469191902748,461.3357233467832,336.08675477453886,210.83778620229458,85.588817630050301,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,{"$f":"+BR487-BR488","v":-2.2737367544323206E-13},-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":1333.5107429247378},{"$f":"+E479-E480","v":86.555187572244279},{"$f":"+F479-F480","v":94.153176572244291},{"$f":"+G479-G480","v":101.18095257224428},107.68217457224424,113.69520957224424,119.25710157224427,124.4022485722443,125.24896857224428,125.24896857224434,125.24896857224428,125.24896857224428,85.588817630050528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":7217.258705999996},{"$f":"SUM(E493:CI493)","v":7217.258705999996},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":307.60227188900967},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":411.97241888900982},443.86068788900957,464.16079988900958,482.93946188900964,500.30912888900957,507.39511688900973,508.24448288900965,508.24183688900973,508.24448288900959,508.24183688900973,1006.4171097700423,811.42307839745104,248.20599205339676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":307.60227188900967},{"$f":"SUM(F498:F518)","v":411.97241888900976},443.86068788900963,464.16079988900958,482.93946188900964,500.30912888900963,507.39511688900973,508.24448288900965,508.24183688900979,508.24448288900959,508.24183688900973,1006.4171097700423,811.42307839745104,248.20599205339676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":4.9831363974509877},{"$f":"+F433","v":85.626601397450997},95.568946397450958,95.568946397450958,95.568946397450958,95.568946397450958,95.568946397450958,95.570269397450943,95.568946397450958,95.570269397451,95.568946397450958,721.94197339745097,811.42307839745104,248.20599205339676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":216.06394791931439},{"$f":"+F471","v":232.1926409193145},247.11078891931436,260.90967891931439,273.67530591931438,285.48308091931438,287.42392191931447,287.42524491931442,287.42392191931447,287.42524491931431,287.42392191931447,198.88631874254082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":86.555187572244279},{"$f":"+F490","v":94.153176572244291},101.18095257224428,107.68217457224424,113.69520957224424,119.25710157224427,124.4022485722443,125.24896857224428,125.24896857224434,125.24896857224428,125.24896857224428,85.588817630050528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3762","index":9,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.188E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"376G","index":10,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"378","index":11,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1068.8},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.143E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"379","index":12,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":10972.026639000011}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":10972.026638999996},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":1.4551915228366852E-11},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":10972.026638999996}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":162952.04999999999},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155472.04999999999},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.2379999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":162952.04999999999},1,162952.04999999999,2,5276.3873789999998,10552.774758,152399.275242,155472.04999999999,1]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":162952.04999999999},null,{"$f":"SUM(D11:D31)","v":162952.04999999999},null,{"$f":"SUM(F11:F31)","v":5276.3873789999998},{"$f":"SUM(G11:G31)","v":10552.774758},{"$f":"SUM(H11:H31)","v":152399.275242},{"$f":"SUM(I11:I31)","v":155472.04999999999}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"+I30","v":155472.04999999999},null,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998]
[2017,null,{"$f":"+I31","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":155472.04999999999},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":5276.3873789999998},5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,{"$f":"SUM(AZ38:AZ58)","v":5276.3873789999998},5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998,5276.3873789999998]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":72539.12},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5440.43},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5032.3999999999996},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4654.97},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4305.8500000000004},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3982.91},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3684.19},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3635.07},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1817.53},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":72539.12},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":5440.43},{"$f":"SUM(F67:F88)","v":5032.3999999999996},{"$f":"SUM(G67:G88)","v":4654.97},4305.8500000000004,3982.91,3684.19,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,1817.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":82932.929999999993},"     Begin Cumulative Difference",{"$f":"+$C455","v":82932.929999999993},{"$f":"+E457","v":83096.972620999994},{"$f":"+F457","v":82852.985241999995},82231.567862999989,81261.030483999988,79967.553104999984,78375.35572599998,76734.03834699998,75092.72096799998,73451.40358899998,71810.086209999979,70168.768830999979,68527.451451999979,66886.134072999979,65244.816693999979,63603.499314999979,61962.181935999979,60320.864556999979,58679.547177999979,55220.689798999978,49944.302419999978,44667.915040999978,39391.527661999979,34115.140282999979,28838.752903999979,23562.365524999979,18285.978145999979,13009.59076699998,7733.2033879999799,2456.8160089999801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":164.04262100000051},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-243.98737900000015},-621.41737899999953,-970.53737899999942,-1293.4773789999999,-1592.1973789999997,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-3458.857379,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":83096.972620999994},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":82852.985241999995},82231.567862999989,81261.030483999988,79967.553104999984,78375.35572599998,76734.03834699998,75092.72096799998,73451.40358899998,71810.086209999979,70168.768830999979,68527.451451999979,66886.134072999979,65244.816693999979,63603.499314999979,61962.181935999979,60320.864556999979,58679.547177999979,55220.689798999978,49944.302419999978,44667.915040999978,39391.527661999979,34115.140282999979,28838.752903999979,23562.365524999979,18285.978145999979,13009.59076699998,7733.2033879999799,2456.8160089999801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":164.04262100000051},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-243.98737900000015},-621.41737899999953,-970.53737899999942,-1293.4773789999999,-1592.1973789999997,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-1641.3173789999996,-3458.857379,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-5276.3873789999998,-2456.8160089999801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38548882515723781},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38548882515723787},0.38548882515723787,0.38548882515723787,0.38548882515723787,0.38548882515723792,0.38548882515723792,0.38548882515723792,0.38548882515723798,0.38548882515723798,0.38548882515723798,0.38548882515723798,0.38548882515723804,0.38548882515723804,0.38548882515723804,0.38548882515723809,0.38548882515723809,0.38548882515723809,0.38548882515723815,0.38548882515723809,0.38548882515723809,0.38548882515723804,0.38548882515723809,0.38548882515723809,0.38548882515723809,0.38548882515723804,0.38548882515723804,0.38548882515723804,0.38548882515723809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":41.576602292450133},{"$f":"IF(F455=0,0,F458*$C460)","v":-61.838601207550042},{"$f":"IF(G455=0,0,G458*$C460)","v":-157.4982347075499},-245.98269870754987,-327.83184170754998,-403.54242570754997,-415.99188970754994,-415.99188970754994,-415.99188970754994,-415.99188970754994,-415.99188970754994,-415.99188970754994,-415.99188970754994,-415.99188970754994,-415.99188970754994,-415.99188970754994,-415.99188970754994,-415.99188970754994,-876.64740270754999,-1337.3003812075499,-1337.3003812075499,-1337.3003812075499,-1337.3003812075499,-1337.3003812075499,-1337.3003812075499,-1337.3003812075499,-1337.3003812075499,-1337.3003812075499,-1337.3003812075499,-622.68001748104496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":41.576602292450133},{"$f":"+F458*F459","v":-94.05440808390378},{"$f":"+G458*G459","v":-239.54945536299985},-374.13131400189468,-498.62107519817329,-613.77429704914334,-632.70950814086689,-632.70950814086689,-632.70950814086689,-632.709508140867,-632.709508140867,-632.709508140867,-632.709508140867,-632.709508140867,-632.709508140867,-632.709508140867,-632.70950814086711,-632.70950814086711,-1333.3508674171537,-2033.988371805189,-2033.9883718051888,-2033.9883718051888,-2033.9883718051883,-2033.9883718051888,-2033.9883718051888,-2033.9883718051888,-2033.9883718051883,-2033.9883718051883,-2033.9883718051883,-947.07511693689685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":31991.377747499995},"     Begin Cumulative DFIT",{"$f":"+C462","v":31991.377747499995},{"$f":"+E463","v":32032.954349792446},{"$f":"+F463","v":31938.899941708543},31699.350486345542,31325.219172343648,30826.598097145474,30212.823800096332,29580.114291955466,28947.4047838146,28314.695275673734,27681.985767532868,27049.276259392002,26416.566751251135,25783.857243110269,25151.147734969403,24518.438226828537,23885.728718687671,23253.019210546805,22620.309702405939,21286.958834988785,19252.970463183596,17218.982091378406,15184.993719573216,13151.005347768029,11117.016975962841,9083.028604157651,7049.0402323524622,5015.0518605472735,2981.0634887420852,947.07511693689685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":32032.954349792446},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":31938.899941708543},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":31699.350486345542},31325.219172343648,30826.598097145474,30212.823800096332,29580.114291955466,28947.4047838146,28314.695275673734,27681.985767532868,27049.276259392002,26416.566751251135,25783.857243110269,25151.147734969403,24518.438226828537,23885.728718687671,23253.019210546805,22620.309702405939,21286.958834988785,19252.970463183596,17218.982091378406,15184.993719573216,13151.005347768029,11117.016975962841,9083.028604157651,7049.0402323524622,5015.0518605472735,2981.0634887420852,947.07511693689685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38548882515723781},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38548882515723787},0.38548882515723787,0.38548882515723787,0.38548882515723787,0.38548882515723792,0.38548882515723792,0.38548882515723792,0.38548882515723798,0.38548882515723798,0.38548882515723798,0.38548882515723798,0.38548882515723804,0.38548882515723804,0.38548882515723804,0.38548882515723809,0.38548882515723809,0.38548882515723809,0.38548882515723815,0.38548882515723809,0.38548882515723809,0.38548882515723804,0.38548882515723809,0.38548882515723809,0.38548882515723809,0.38548882515723804,0.38548882515723804,0.38548882515723804,0.38548882515723809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38548882515723781},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38548882515723787},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38548882515723787},0.38548882515723787,0.38548882515723787,0.38548882515723792,0.38548882515723792,0.38548882515723792,0.38548882515723798,0.38548882515723798,0.38548882515723798,0.38548882515723798,0.38548882515723804,0.38548882515723804,0.38548882515723804,0.38548882515723809,0.38548882515723809,0.38548882515723809,0.38548882515723815,0.38548882515723809,0.38548882515723809,0.38548882515723804,0.38548882515723809,0.38548882515723809,0.38548882515723809,0.38548882515723804,0.38548882515723804,0.38548882515723804,0.38548882515723809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":31991.377747499995},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":32032.954349792446},{"$f":"+E466+F461","v":31938.899941708543},{"$f":"+F466+G461","v":31699.350486345542},31325.219172343648,30826.598097145474,30212.823800096332,29580.114291955466,28947.4047838146,28314.695275673734,27681.985767532868,27049.276259392002,26416.566751251135,25783.857243110269,25151.147734969403,24518.438226828537,23885.728718687671,23253.019210546805,22620.309702405939,21286.958834988785,19252.970463183596,17218.982091378406,15184.993719573216,13151.005347768029,11117.016975962841,9083.028604157651,7049.0402323524622,5015.0518605472735,2981.0634887420852,947.07511693689685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":21019.351108499999},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":21060.92771079245},{"$f":"IF(F460<>0,+E467+F460,0)","v":20999.0891095849},{"$f":"IF(G460<>0,+F467+G460,0)","v":20841.590874877351},20595.608176169801,20267.776334462251,19864.233908754701,19448.242019047149,19032.250129339598,18616.258239632047,18200.266349924495,17784.274460216944,17368.282570509393,16952.290680801842,16536.29879109429,16120.306901386741,15704.315011679191,15288.323121971642,14872.331232264092,13995.683829556543,12658.383448348994,11321.083067141444,9983.7826859338948,8646.4823047263453,7309.1819235187959,5971.8815423112464,4634.581161103697,3297.2807798961471,1959.9803986885972,622.68001748104734,2.3874235921539366E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":10972.026638999996},{"$f":"+E470","v":10972.026638999996},{"$f":"+F470","v":10939.810832123643},10857.759611468193,10729.610996173848,10558.821762683225,10348.589891341631,10131.872272908315,9915.1546544749981,9698.4370360416815,9481.7194176083649,9265.0017991750483,9048.2841807417317,8831.5665623084151,8614.8489438750985,8398.1313254417819,8181.4137070084653,7964.6960885751478,7747.9784701418303,7291.2750054322269,6594.5870148345875,5897.8990242369491,5201.2110336393107,4504.5230430416723,3807.8350524440334,3111.1470618463945,2414.4590712487557,1717.7710806511172,1021.0830900534788,324.39509945584041,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,{"$f":"+BR470","v":-1.1482370609883219E-11},-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":32.215806876353739},82.051220655449953,128.14861529434481,170.7892334906233,210.23187134159338,216.71761843331694,216.71761843331694,216.71761843331694,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331717,216.71761843331717,456.70346470960374,696.6879905976391,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763887,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763842,696.68799059763842,324.39509945585189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":10972.026638999996},"     End Excess Deferred",{"$f":"+E468-E469","v":10972.026638999996},{"$f":"+F468-F469","v":10939.810832123643},10857.759611468193,10729.610996173848,10558.821762683225,10348.589891341631,10131.872272908315,9915.1546544749981,9698.4370360416815,9481.7194176083649,9265.0017991750483,9048.2841807417317,8831.5665623084151,8614.8489438750985,8398.1313254417819,8181.4137070084653,7964.6960885751478,7747.9784701418303,7291.2750054322269,6594.5870148345875,5897.8990242369491,5201.2110336393107,4504.5230430416723,3807.8350524440334,3111.1470618463945,2414.4590712487557,1717.7710806511172,1021.0830900534788,324.39509945584041,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,{"$f":"+BR468-BR469","v":-1.1482370609883219E-11},-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11,-1.1482370609883219E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":10972.026639000011},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":32.215806876353739},{"$f":"+G460-G461","v":82.051220655449953},128.14861529434481,170.7892334906233,210.23187134159338,216.71761843331694,216.71761843331694,216.71761843331694,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331717,216.71761843331717,456.70346470960374,696.6879905976391,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763887,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763842,696.68799059763842,324.39509945585189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":10972.026638999996},{"$f":"SUM(E493:CI493)","v":10972.026639000011},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":32.215806876353739},82.051220655449953,128.14861529434481,170.7892334906233,210.23187134159338,216.71761843331694,216.71761843331694,216.71761843331694,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331717,216.71761843331717,456.70346470960374,696.6879905976391,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763887,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763842,696.68799059763842,324.39509945585189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":32.215806876353739},82.051220655449953,128.14861529434481,170.7892334906233,210.23187134159338,216.71761843331694,216.71761843331694,216.71761843331694,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331717,216.71761843331717,456.70346470960374,696.6879905976391,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763887,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763842,696.68799059763842,324.39509945585189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":32.215806876353739},82.051220655449953,128.14861529434481,170.7892334906233,210.23187134159338,216.71761843331694,216.71761843331694,216.71761843331694,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331706,216.71761843331717,216.71761843331717,456.70346470960374,696.6879905976391,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763887,696.68799059763887,696.68799059763887,696.68799059763842,696.68799059763842,696.68799059763842,324.39509945585189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3801","index":13,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":3016.6291889999957}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":3016.6291889999993},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-3.637978807091713E-12},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":3016.6291889999993}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":36268.03},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31326.78},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.213E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1250},7.1209328080173745E-2,2582.6220470915837,4,57.153425902136746,228.61370360854698,2354.0083434830367,2130.2987611510057,6.8002480981160712E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4074.2},0.23209683557139507,8417.694995408423,3,186.28359024838841,558.85077074516516,7858.8442246632576,7111.9909843257183,0.22702591789918142]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6668.11},0.37986530613174985,13776.966318745486,2,304.88426463383763,609.76852926767526,13167.19778947781,11915.873287539591,0.38037338301413653]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5561.57},0.31682853021668145,11490.746638754508,1,254.29022311563727,254.29022311563727,11236.456415638871,10168.616966983682,0.32459821810552131]
["Total",{"$f":"SUM(B11:B31)","v":17553.879999999997},null,{"$f":"SUM(D11:D31)","v":36268.03},null,{"$f":"SUM(F11:F31)","v":802.61150390000012},{"$f":"SUM(G11:G31)","v":1651.5232267370247},{"$f":"SUM(H11:H31)","v":34616.506773262976},{"$f":"SUM(I11:I31)","v":31326.78}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,2130.2987611510057,null,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,{"$f":"+$F28","v":57.153425902136746},57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746,57.153425902136746]
[2015,null,7111.9909843257183,null,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841,186.28359024838841]
[2016,null,11915.873287539591,null,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763,304.88426463383763]
[2017,null,10168.616966983682,null,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727,254.29022311563727]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":31326.78},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":802.61150390000012},802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,{"$f":"SUM(AZ38:AZ58)","v":802.61150390000012},802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012,802.61150390000012]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":502.35},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":37.68},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34.85},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.24},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29.82},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28.14},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.88},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.88},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.88},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.88},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.88},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.89},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.88},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.89},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.88},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.88},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.89},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23.43},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9.48},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1698.31},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.38},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117.83},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.99},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":100.81},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":93.24},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.86},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.86},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.86},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.86},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.86},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.85},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.85},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.86},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.85},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.86},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.85},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.84},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":59.8},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2968.3499999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":222.62},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":205.93},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":190.49},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":176.2},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":162.97999999999999},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":150.76},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.75},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.75},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.75},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.75},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.76},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.75},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.75},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.75},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.75},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.75},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.74},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148.75},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.37},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3356.34},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.73},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":232.85},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":215.38},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":199.23},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":184.29},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":170.47},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":157.68},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.58000000000001},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.58000000000001},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.58000000000001},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.58000000000001},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.57},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.57},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.58000000000001},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.57},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.58000000000001},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.57},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.57},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":155.59},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":77.790000000000006},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":8525.3499999999985},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":639.41},{"$f":"SUM(F67:F88)","v":591.46},{"$f":"SUM(G67:G88)","v":547.1},506.05999999999995,468.65,439.97,425.17,423.07000000000005,423.07000000000005,423.07000000000005,423.08000000000004,423.05,423.07,423.06000000000006,423.06,423.07000000000005,418.58,373.6,229.96,77.790000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":1627.9487611510058},"     Begin Cumulative Difference",{"$f":"+$C417","v":1627.9487611510058},{"$f":"+E419","v":1608.475335248869},{"$f":"+F419","v":1586.1719093467323},1561.2584834445954,1533.9250575424587,1504.911631640322,1475.6382057381852,1446.3647798360485,1417.0913539339117,1387.817928031775,1358.5445021296382,1329.2810762275014,1300.0076503253647,1270.7442244232279,1241.4707985210912,1212.1973726189544,1182.9339467168177,1149.2105208146809,1101.537094912544,1044.3836690104072,987.23024310827043,930.07681720613368,872.92339130399694,815.76996540186019,758.61653949972344,701.4631135975867,644.30968769544995,587.15626179331321,530.00283589117646,472.84940998903971,415.69598408690297,358.54255818476622,301.38913228262948,244.23570638049273,187.08228047835598,129.92885457621924,72.775428674082491,15.622002771945745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-19.473425902136746},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-22.303425902136745},-24.913425902136744,-27.333425902136746,-29.013425902136746,-29.273425902136747,-29.273425902136747,-29.273425902136747,-29.273425902136747,-29.273425902136747,-29.263425902136746,-29.273425902136747,-29.263425902136746,-29.273425902136747,-29.273425902136747,-29.263425902136746,-33.723425902136746,-47.673425902136742,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":1608.475335248869},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":1586.1719093467323},1561.2584834445954,1533.9250575424587,1504.911631640322,1475.6382057381852,1446.3647798360485,1417.0913539339117,1387.817928031775,1358.5445021296382,1329.2810762275014,1300.0076503253647,1270.7442244232279,1241.4707985210912,1212.1973726189544,1182.9339467168177,1149.2105208146809,1101.537094912544,1044.3836690104072,987.23024310827043,930.07681720613368,872.92339130399694,815.76996540186019,758.61653949972344,701.4631135975867,644.30968769544995,587.15626179331321,530.00283589117646,472.84940998903971,415.69598408690297,358.54255818476622,301.38913228262948,244.23570638049273,187.08228047835598,129.92885457621924,72.775428674082491,15.622002771945745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-19.473425902136746},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-22.303425902136745},-24.913425902136744,-27.333425902136746,-29.013425902136746,-29.273425902136747,-29.273425902136747,-29.273425902136747,-29.273425902136747,-29.273425902136747,-29.263425902136746,-29.273425902136747,-29.263425902136746,-29.273425902136747,-29.273425902136747,-29.263425902136746,-33.723425902136746,-47.673425902136742,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-57.153425902136746,-15.622002771945745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-4.9355397948965587},{"$f":"IF(F417=0,0,F420*$C422)","v":-5.6528032948965583},{"$f":"IF(G417=0,0,G420*$C422)","v":-6.3143077948965578},-6.9276567948965582,-7.3534527948965582,-7.4193497948965588,-7.4193497948965588,-7.4193497948965588,-7.4193497948965588,-7.4193497948965588,-7.4168152948965584,-7.4193497948965588,-7.4168152948965584,-7.4193497948965588,-7.4193497948965588,-7.4168152948965584,-8.5472022948965591,-12.082829794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-14.485535794896558,-3.9593966025496492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-7.51187404174925},{"$f":"+F420*F421","v":-8.6035465417492496},{"$f":"+G420*G421","v":-9.6103540417492486},-10.54386904174925,-11.191929041749249,-11.292224041749249,-11.292224041749249,-11.292224041749249,-11.292224041749249,-11.292224041749249,-11.288366541749248,-11.292224041749249,-11.288366541749248,-11.292224041749249,-11.292224041749249,-11.288366541749248,-13.008811541749248,-18.390024041749246,-22.046934041749246,-22.04693404174925,-22.04693404174925,-22.04693404174925,-22.046934041749253,-22.046934041749253,-22.046934041749253,-22.046934041749257,-22.046934041749253,-22.046934041749253,-22.046934041749253,-22.046934041749257,-22.046934041749253,-22.04693404174925,-22.04693404174925,-22.04693404174925,-22.046934041749246,-22.046934041749246,-22.04693404174925,-6.0261875692780684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":627.98123461400041},"     Begin Cumulative DFIT",{"$f":"+C424","v":627.98123461400041},{"$f":"+E425","v":620.46936057225116},{"$f":"+F425","v":611.86581403050195},602.2554599887527,591.7115909470034,580.51966190525411,569.22743786350486,557.93521382175561,546.64298978000636,535.35076573825711,524.05854169650786,512.77017515475859,501.47795111300934,490.18958457126007,478.89736052951082,467.60513648776157,456.3167699460123,443.30795840426305,424.91793436251379,402.87100032076455,380.82406627901531,358.77713223726607,336.73019819551683,314.6832641537676,292.63633011201836,270.58939607026912,248.54246202851985,226.49552798677058,204.44859394502134,182.4016599032721,160.35472586152284,138.30779181977357,116.26085777802432,94.213923736275063,72.16698969452581,50.120055652776564,28.073121611027318,6.0261875692780684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":620.46936057225116},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":611.86581403050195},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":602.2554599887527},591.7115909470034,580.51966190525411,569.22743786350486,557.93521382175561,546.64298978000636,535.35076573825711,524.05854169650786,512.77017515475859,501.47795111300934,490.18958457126007,478.89736052951082,467.60513648776157,456.3167699460123,443.30795840426305,424.91793436251379,402.87100032076455,380.82406627901531,358.77713223726607,336.73019819551683,314.6832641537676,292.63633011201836,270.58939607026912,248.54246202851985,226.49552798677058,204.44859394502134,182.4016599032721,160.35472586152284,138.30779181977357,116.26085777802432,94.213923736275063,72.16698969452581,50.120055652776564,28.073121611027318,6.0261875692780684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38575000000000004},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":627.98123461400041},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":620.46936057225116},{"$f":"+E428+F423","v":611.86581403050195},{"$f":"+F428+G423","v":602.2554599887527},591.7115909470034,580.51966190525411,569.22743786350486,557.93521382175561,546.64298978000636,535.35076573825711,524.05854169650786,512.77017515475859,501.47795111300934,490.18958457126007,478.89736052951082,467.60513648776157,456.3167699460123,443.30795840426305,424.91793436251379,402.87100032076455,380.82406627901531,358.77713223726607,336.73019819551683,314.6832641537676,292.63633011201836,270.58939607026912,248.54246202851985,226.49552798677058,204.44859394502134,182.4016599032721,160.35472586152284,138.30779181977357,116.26085777802432,94.213923736275063,72.16698969452581,50.120055652776564,28.073121611027318,6.0261875692780684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":412.60361351372245},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":407.66807371882589},{"$f":"IF(F422<>0,+E429+F422,0)","v":402.01527042392934},{"$f":"IF(G422<>0,+F429+G422,0)","v":395.7009626290328},388.77330583413624,381.41985303923968,374.00050324434312,366.58115344944656,359.16180365455,351.74245385965344,344.32310406475688,336.90628876986034,329.48693897496378,322.07012368006724,314.65077388517068,307.23142409027412,299.81460879537758,291.267406500481,279.18457670558445,264.69904091068787,250.21350511579132,235.72796932089477,221.24243352599822,206.75689773110167,192.27136193620512,177.78582614130858,163.30029034641203,148.81475455151548,134.32921875661893,119.84368296172237,105.3581471668258,90.872611371929239,76.387075577032675,61.901539782136119,47.416003987239563,32.930468192343007,18.444932397446451,3.9593966025498926,2.4336088699783431E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":215.37762110027796},{"$f":"+E432","v":212.80128685342527},{"$f":"+F432","v":209.85054360657259},206.5544973597199,202.93828511286722,199.09980886601454,195.22693461916185,191.35406037230916,187.48118612545647,183.60831187860379,179.7354376317511,175.86388638489842,171.99101213804573,168.11946089119306,164.24658664434037,160.37371239748768,156.502161150635,152.04055190378233,145.73335765692963,138.17195941007694,130.61056116322425,123.04916291637156,115.48776466951887,107.92636642266618,100.36496817581349,92.803569928960798,85.242171682108093,77.680773435255404,70.119375188402714,62.557976941550017,54.99657869469732,47.435180447844623,39.873782200991933,32.312383954139243,24.750985707286553,17.189587460433863,9.6281892135811749,2.0667909667284832,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,{"$f":"+BR432","v":6.3948846218409017E-14},6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":2.5763342468526913},{"$f":"+F422-F423","v":2.9507432468526913},3.2960462468526908,3.616212246852692,3.8384762468526912,3.8728742468526898,3.8728742468526898,3.8728742468526898,3.8728742468526898,3.8728742468526898,3.8715512468526896,3.8728742468526898,3.8715512468526896,3.8728742468526898,3.8728742468526898,3.8715512468526896,4.4616092468526887,6.3071942468526885,7.5613982468526881,7.5613982468526917,7.5613982468526917,7.5613982468526917,7.5613982468526952,7.5613982468526952,7.5613982468526952,7.5613982468526988,7.5613982468526952,7.5613982468526952,7.5613982468526952,7.5613982468526988,7.5613982468526952,7.5613982468526917,7.5613982468526917,7.5613982468526917,7.5613982468526881,7.5613982468526881,7.5613982468526917,2.0667909667284192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":215.37762110027796},"     End Excess Deferred",{"$f":"+E430-E431","v":212.80128685342527},{"$f":"+F430-F431","v":209.85054360657259},206.5544973597199,202.93828511286722,199.09980886601454,195.22693461916185,191.35406037230916,187.48118612545647,183.60831187860379,179.7354376317511,175.86388638489842,171.99101213804573,168.11946089119306,164.24658664434037,160.37371239748768,156.502161150635,152.04055190378233,145.73335765692963,138.17195941007694,130.61056116322425,123.04916291637156,115.48776466951887,107.92636642266618,100.36496817581349,92.803569928960798,85.242171682108093,77.680773435255404,70.119375188402714,62.557976941550017,54.99657869469732,47.435180447844623,39.873782200991933,32.312383954139243,24.750985707286553,17.189587460433863,9.6281892135811749,2.0667909667284832,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,{"$f":"+BR430-BR431","v":6.3948846218409017E-14},6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":215.37762110027796},{"$f":"+E422-E423","v":2.5763342468526913},{"$f":"+F422-F423","v":2.9507432468526913},{"$f":"+G422-G423","v":3.2960462468526908},3.616212246852692,3.8384762468526912,3.8728742468526898,3.8728742468526898,3.8728742468526898,3.8728742468526898,3.8728742468526898,3.8715512468526896,3.8728742468526898,3.8715512468526896,3.8728742468526898,3.8728742468526898,3.8715512468526896,4.4616092468526887,6.3071942468526885,7.5613982468526881,7.5613982468526917,7.5613982468526917,7.5613982468526917,7.5613982468526952,7.5613982468526952,7.5613982468526952,7.5613982468526988,7.5613982468526952,7.5613982468526952,7.5613982468526952,7.5613982468526988,7.5613982468526952,7.5613982468526917,7.5613982468526917,7.5613982468526917,7.5613982468526881,7.5613982468526881,7.5613982468526917,2.0667909667284192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":5413.6809843257179},"     Begin Cumulative Difference",{"$f":"+$C436","v":5413.6809843257179},{"$f":"+E438","v":5354.7773940773295},{"$f":"+F438","v":5286.323803828941},5209.0302135805523,5123.5566233321642,5030.5130330837756,4935.0894428353868,4839.665852586998,4744.2422623386092,4648.8186720902204,4553.3950818418316,4457.9614915934435,4362.5279013450554,4267.1043110966666,4171.6707208482785,4076.2471305998902,3980.8135403515016,3885.3699501031133,3758.886359854725,3572.6027696063366,3386.3191793579481,3200.0355891095596,3013.7519988611712,2827.4684086127827,2641.1848183643942,2454.9012281160058,2268.6176378676173,2082.3340476192288,1896.0504573708404,1709.7668671224519,1523.4832768740634,1337.199686625675,1150.9160963772865,964.63250612889806,778.34891588050959,592.06532563212113,405.78173538373272,219.49814513534432,33.214554886955909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-58.903590248388412},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-68.453590248388409},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-77.293590248388412},-85.473590248388405,-93.043590248388412,-95.423590248388408,-95.423590248388408,-95.423590248388408,-95.423590248388408,-95.423590248388408,-95.433590248388413,-95.433590248388413,-95.423590248388408,-95.433590248388413,-95.423590248388408,-95.433590248388413,-95.443590248388404,-126.48359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":5354.7773940773295},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":5286.323803828941},5209.0302135805523,5123.5566233321642,5030.5130330837756,4935.0894428353868,4839.665852586998,4744.2422623386092,4648.8186720902204,4553.3950818418316,4457.9614915934435,4362.5279013450554,4267.1043110966666,4171.6707208482785,4076.2471305998902,3980.8135403515016,3885.3699501031133,3758.886359854725,3572.6027696063366,3386.3191793579481,3200.0355891095596,3013.7519988611712,2827.4684086127827,2641.1848183643942,2454.9012281160058,2268.6176378676173,2082.3340476192288,1896.0504573708404,1709.7668671224519,1523.4832768740634,1337.199686625675,1150.9160963772865,964.63250612889806,778.34891588050959,592.06532563212113,405.78173538373272,219.49814513534432,33.214554886955909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":-58.903590248388412},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-68.453590248388409},-77.293590248388412,-85.473590248388405,-93.043590248388412,-95.423590248388408,-95.423590248388408,-95.423590248388408,-95.423590248388408,-95.423590248388408,-95.433590248388413,-95.433590248388413,-95.423590248388408,-95.433590248388413,-95.423590248388408,-95.433590248388413,-95.443590248388404,-126.48359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-186.28359024838841,-33.214554886955909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.38575000000000004},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38574999999999998},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-14.929114948454043},{"$f":"IF(F436=0,0,F439*$C441)","v":-17.349562448454044},{"$f":"IF(G436=0,0,G439*$C441)","v":-19.590060448454043},-21.663281448454043,-23.581897948454042,-24.185108948454044,-24.185108948454044,-24.185108948454044,-24.185108948454044,-24.185108948454044,-24.187643448454043,-24.187643448454043,-24.185108948454044,-24.187643448454043,-24.185108948454044,-24.187643448454043,-24.190177948454043,-32.057265948454045,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-47.213575948454043,-8.4182289360989753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":-22.722059938315834},{"$f":"+F439*F440","v":-26.405972438315828},{"$f":"+G439*G440","v":-29.816002438315834},-32.971437438315832,-35.891564938315831,-36.809649938315829,-36.809649938315829,-36.809649938315829,-36.809649938315829,-36.809649938315829,-36.813507438315831,-36.813507438315831,-36.809649938315829,-36.813507438315831,-36.809649938315829,-36.813507438315831,-36.817364938315826,-48.791044938315828,-71.858894938315828,-71.858894938315828,-71.858894938315828,-71.858894938315814,-71.858894938315814,-71.858894938315814,-71.858894938315814,-71.8588949383158,-71.858894938315814,-71.858894938315828,-71.858894938315814,-71.858894938315814,-71.858894938315814,-71.8588949383158,-71.8588949383158,-71.858894938315814,-71.858894938315814,-71.858894938315828,-71.858894938315828,-71.858894938315828,-12.812514547643246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":2088.3274397036457},"     Begin Cumulative DFIT",{"$f":"+C443","v":2088.3274397036457},{"$f":"+E444","v":2065.6053797653299},{"$f":"+F444","v":2039.1994073270141},2009.3834048886984,1976.4119674503825,1940.5204025120665,1903.7107525737506,1866.9011026354347,1830.0914526971187,1793.2818027588028,1756.4721528204868,1719.658645382171,1682.8451379438552,1646.0354880055393,1609.2219805672235,1572.4123306289075,1535.5988231905917,1498.7814582522758,1449.9904133139601,1378.1315183756442,1306.2726234373283,1234.4137284990124,1162.5548335606966,1090.6959386223807,1018.8370436840648,946.97814874574897,875.11925380743321,803.26035886911745,731.40146393080158,659.54256899248571,587.68367405416984,515.82477911585397,443.96588417753816,372.10698923922234,300.24809430090653,228.38919936259072,156.5303044242749,84.671409485959074,12.812514547643246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":2065.6053797653299},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":2039.1994073270141},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":2009.3834048886984},1976.4119674503825,1940.5204025120665,1903.7107525737506,1866.9011026354347,1830.0914526971187,1793.2818027588028,1756.4721528204868,1719.658645382171,1682.8451379438552,1646.0354880055393,1609.2219805672235,1572.4123306289075,1535.5988231905917,1498.7814582522758,1449.9904133139601,1378.1315183756442,1306.2726234373283,1234.4137284990124,1162.5548335606966,1090.6959386223807,1018.8370436840648,946.97814874574897,875.11925380743321,803.26035886911745,731.40146393080158,659.54256899248571,587.68367405416984,515.82477911585397,443.96588417753816,372.10698923922234,300.24809430090653,228.38919936259072,156.5303044242749,84.671409485959074,12.812514547643246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38575000000000004},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38574999999999998},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38575000000000004},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":2088.3274397036457},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":2065.6053797653299},{"$f":"+E447+F442","v":2039.1994073270141},{"$f":"+F447+G442","v":2009.3834048886984},1976.4119674503825,1940.5204025120665,1903.7107525737506,1866.9011026354347,1830.0914526971187,1793.2818027588028,1756.4721528204868,1719.658645382171,1682.8451379438552,1646.0354880055393,1609.2219805672235,1572.4123306289075,1535.5988231905917,1498.7814582522758,1449.9904133139601,1378.1315183756442,1306.2726234373283,1234.4137284990124,1162.5548335606966,1090.6959386223807,1018.8370436840648,946.97814874574897,875.11925380743321,803.26035886911745,731.40146393080158,659.54256899248571,587.68367405416984,515.82477911585397,443.96588417753816,372.10698923922234,300.24809430090653,228.38919936259072,156.5303044242749,84.671409485959074,12.812514547643246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":1372.0974454773532},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":1357.1683305288991},{"$f":"IF(F441<>0,+E448+F441,0)","v":1339.8187680804451},{"$f":"IF(G441<>0,+F448+G441,0)","v":1320.228707631991},1298.5654261835371,1274.983528235083,1250.798419286629,1226.6133103381751,1202.4282013897212,1178.2430924412672,1154.0579834928133,1129.8703400443592,1105.6826965959051,1081.4975876474512,1057.3099441989971,1033.1248352505431,1008.937191802089,984.74701385363505,952.68974790518098,905.47617195672694,858.26259600827291,811.04902005981887,763.83544411136484,716.6218681629108,669.40829221445676,622.19471626600273,574.98114031754869,527.76756436909466,480.55398842064062,433.34041247218659,386.12683652373255,338.91326057527851,291.69968462682448,244.48610867837044,197.27253272991641,150.05895678146237,102.84538083300833,55.631804884554292,8.4182289361002489,1.2736478538499796E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":716.22999422629255},{"$f":"+E451","v":708.43704923643077},{"$f":"+F451","v":699.38063924656899},689.15469725670721,677.84654126684541,665.53687427698367,652.9123332871219,640.28779229726013,627.66325130739835,615.03871031753658,602.41416932767481,589.78830533781297,577.16244134795113,564.53790035808936,551.91203636822752,539.28749537836575,526.66163138850391,514.03444439864211,497.30066540878033,472.65534641891855,448.01002742905678,423.364708439195,398.71938944933322,374.07407045947144,349.42875146960967,324.78343247974789,300.13811348988611,275.49279450002433,250.84747551016255,226.20215652030078,201.556837530439,176.91151854057722,152.26619955071547,127.62088056085372,102.97556157099194,78.330242581130165,53.68492359126838,29.039604601406594,4.3942856115448095,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,{"$f":"+BR451","v":5.3823612233827589E-13},5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":7.7929449898617911},{"$f":"+F441-F442","v":9.056409989861784},10.225941989861791,11.308155989861788,12.309666989861789,12.624540989861785,12.624540989861785,12.624540989861785,12.624540989861785,12.624540989861785,12.625863989861788,12.625863989861788,12.624540989861785,12.625863989861788,12.624540989861785,12.625863989861788,12.627186989861784,16.733778989861783,24.645318989861785,24.645318989861785,24.645318989861785,24.645318989861771,24.645318989861771,24.645318989861771,24.645318989861771,24.645318989861757,24.645318989861771,24.645318989861785,24.645318989861771,24.645318989861771,24.645318989861771,24.645318989861757,24.645318989861757,24.645318989861771,24.645318989861771,24.645318989861785,24.645318989861785,24.645318989861785,4.3942856115442712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":716.22999422629255},"     End Excess Deferred",{"$f":"+E449-E450","v":708.43704923643077},{"$f":"+F449-F450","v":699.38063924656899},689.15469725670721,677.84654126684541,665.53687427698367,652.9123332871219,640.28779229726013,627.66325130739835,615.03871031753658,602.41416932767481,589.78830533781297,577.16244134795113,564.53790035808936,551.91203636822752,539.28749537836575,526.66163138850391,514.03444439864211,497.30066540878033,472.65534641891855,448.01002742905678,423.364708439195,398.71938944933322,374.07407045947144,349.42875146960967,324.78343247974789,300.13811348988611,275.49279450002433,250.84747551016255,226.20215652030078,201.556837530439,176.91151854057722,152.26619955071547,127.62088056085372,102.97556157099194,78.330242581130165,53.68492359126838,29.039604601406594,4.3942856115448095,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,{"$f":"+BR449-BR450","v":5.3823612233827589E-13},5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13,5.3823612233827589E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":716.22999422629186},{"$f":"+E441-E442","v":7.7929449898617911},{"$f":"+F441-F442","v":9.056409989861784},{"$f":"+G441-G442","v":10.225941989861791},11.308155989861788,12.309666989861789,12.624540989861785,12.624540989861785,12.624540989861785,12.624540989861785,12.624540989861785,12.625863989861788,12.625863989861788,12.624540989861785,12.625863989861788,12.624540989861785,12.625863989861788,12.627186989861784,16.733778989861783,24.645318989861785,24.645318989861785,24.645318989861785,24.645318989861771,24.645318989861771,24.645318989861771,24.645318989861771,24.645318989861757,24.645318989861771,24.645318989861785,24.645318989861771,24.645318989861771,24.645318989861771,24.645318989861757,24.645318989861757,24.645318989861771,24.645318989861771,24.645318989861785,24.645318989861785,24.645318989861785,4.3942856115442712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":8947.5232875395923},"     Begin Cumulative Difference",{"$f":"+$C455","v":8947.5232875395923},{"$f":"+E457","v":8865.259022905755},{"$f":"+F457","v":8766.3047582719173},8651.9104936380791,8523.2262290042418,8381.3219643704033,8227.1976997365655,8071.0634351027275,7914.9291704688894,7758.7949058350514,7602.6606412012134,7446.5363765673756,7290.4021119335375,7134.2678472996995,6978.1335826658615,6821.9993180320234,6665.8650533981854,6509.7207887643481,6353.58652413051,6123.0722594966728,5818.1879948628348,5513.3037302289968,5208.4194655951587,4903.5352009613207,4598.6509363274827,4293.7666716936446,3988.8824070598071,3683.9981424259695,3379.1138777921319,3074.2296131582943,2769.3453485244568,2464.4610838906192,2159.5768192567816,1854.692554622944,1549.8082899891065,1244.9240253552689,940.03976072143132,635.15549608759375,330.27123145375612,25.386966819918484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":-82.264264633837627},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-98.954264633837624},-114.39426463383762,-128.68426463383764,-141.90426463383764,-154.12426463383764,-156.13426463383763,-156.13426463383763,-156.13426463383763,-156.13426463383763,-156.12426463383764,-156.13426463383763,-156.13426463383763,-156.13426463383763,-156.13426463383763,-156.13426463383763,-156.14426463383762,-156.13426463383763,-230.51426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":8865.259022905755},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":8766.3047582719173},8651.9104936380791,8523.2262290042418,8381.3219643704033,8227.1976997365655,8071.0634351027275,7914.9291704688894,7758.7949058350514,7602.6606412012134,7446.5363765673756,7290.4021119335375,7134.2678472996995,6978.1335826658615,6821.9993180320234,6665.8650533981854,6509.7207887643481,6353.58652413051,6123.0722594966728,5818.1879948628348,5513.3037302289968,5208.4194655951587,4903.5352009613207,4598.6509363274827,4293.7666716936446,3988.8824070598071,3683.9981424259695,3379.1138777921319,3074.2296131582943,2769.3453485244568,2464.4610838906192,2159.5768192567816,1854.692554622944,1549.8082899891065,1244.9240253552689,940.03976072143132,635.15549608759375,330.27123145375612,25.386966819918484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":-82.264264633837627},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-98.954264633837624},-114.39426463383762,-128.68426463383764,-141.90426463383764,-154.12426463383764,-156.13426463383763,-156.13426463383763,-156.13426463383763,-156.13426463383763,-156.12426463383764,-156.13426463383763,-156.13426463383763,-156.13426463383763,-156.13426463383763,-156.13426463383763,-156.14426463383762,-156.13426463383763,-230.51426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-304.88426463383763,-25.386966819918484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38574999999999998},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38574999999999998},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":-20.849877871446147},{"$f":"IF(F455=0,0,F458*$C460)","v":-25.079958371446146},{"$f":"IF(G455=0,0,G458*$C460)","v":-28.993226371446145},-32.615026871446155,-35.965635871446153,-39.062794871446151,-39.572229371446149,-39.572229371446149,-39.572229371446149,-39.572229371446149,-39.569694871446153,-39.572229371446149,-39.572229371446149,-39.572229371446149,-39.572229371446149,-39.572229371446149,-39.574763871446144,-39.572229371446149,-58.423840371446147,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-77.272916871446157,-6.4343267405083404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-31.733440082502863},{"$f":"+F458*F459","v":-38.171607582502865},{"$f":"+G458*G459","v":-44.127587582502862},-49.639955082502873,-54.739570082502865,-59.453435082502878,-60.228792582502869,-60.228792582502869,-60.228792582502869,-60.228792582502869,-60.224935082502874,-60.228792582502869,-60.228792582502869,-60.228792582502869,-60.228792582502869,-60.228792582502869,-60.232650082502872,-60.228792582502869,-88.920877582502868,-117.60910508250288,-117.60910508250288,-117.60910508250288,-117.60910508250288,-117.60910508250288,-117.60910508250288,-117.60910508250288,-117.60910508250288,-117.60910508250286,-117.60910508250288,-117.60910508250288,-117.60910508250286,-117.60910508250286,-117.60910508250286,-117.60910508250285,-117.60910508250282,-117.60910508250282,-117.60910508250282,-117.60910508250282,-117.60910508250282,-9.7930224507835533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":3451.5071081683977},"     Begin Cumulative DFIT",{"$f":"+C462","v":3451.5071081683977},{"$f":"+E463","v":3419.7736680858948},{"$f":"+F463","v":3381.6020605033918},3337.4744729208892,3287.8345178383861,3233.0949477558834,3173.6415126733805,3113.4127200908774,3053.1839275083744,2992.9551349258713,2932.7263423433683,2872.5014072608656,2812.2726146783625,2752.0438220958595,2691.8150295133564,2631.5862369308534,2571.3574443483503,2511.1247942658474,2450.8960016833444,2361.9751241008416,2244.3660190183386,2126.7569139358357,2009.1478088533327,1891.5387037708297,1773.9295986883267,1656.3204936058237,1538.7113885233207,1421.1022834408177,1303.4931783583149,1185.8840732758122,1068.2749681933092,950.6658631108063,833.05675802830342,715.44765294580054,597.83854786329766,480.22944278079484,362.62033769829202,245.0112326157892,127.40212753328638,9.7930224507835533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":3419.7736680858948},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":3381.6020605033918},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":3337.4744729208892},3287.8345178383861,3233.0949477558834,3173.6415126733805,3113.4127200908774,3053.1839275083744,2992.9551349258713,2932.7263423433683,2872.5014072608656,2812.2726146783625,2752.0438220958595,2691.8150295133564,2631.5862369308534,2571.3574443483503,2511.1247942658474,2450.8960016833444,2361.9751241008416,2244.3660190183386,2126.7569139358357,2009.1478088533327,1891.5387037708297,1773.9295986883267,1656.3204936058237,1538.7113885233207,1421.1022834408177,1303.4931783583149,1185.8840732758122,1068.2749681933092,950.6658631108063,833.05675802830342,715.44765294580054,597.83854786329766,480.22944278079484,362.62033769829202,245.0112326157892,127.40212753328638,9.7930224507835533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38574999999999998},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38574999999999998},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38574999999999998},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38575000000000004},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":3451.5071081683977},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":3419.7736680858948},{"$f":"+E466+F461","v":3381.6020605033918},{"$f":"+F466+G461","v":3337.4744729208892},3287.8345178383861,3233.0949477558834,3173.6415126733805,3113.4127200908774,3053.1839275083744,2992.9551349258713,2932.7263423433683,2872.5014072608656,2812.2726146783625,2752.0438220958595,2691.8150295133564,2631.5862369308534,2571.3574443483503,2511.1247942658474,2450.8960016833444,2361.9751241008416,2244.3660190183386,2126.7569139358357,2009.1478088533327,1891.5387037708297,1773.9295986883267,1656.3204936058237,1538.7113885233207,1421.1022834408177,1303.4931783583149,1185.8840732758122,1068.2749681933092,950.6658631108063,833.05675802830342,715.44765294580054,597.83854786329766,480.22944278079484,362.62033769829202,245.0112326157892,127.40212753328638,9.7930224507835533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":2267.7497772269098},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":2246.8998993554637},{"$f":"IF(F460<>0,+E467+F460,0)","v":2221.8199409840176},{"$f":"IF(G460<>0,+F467+G460,0)","v":2192.8267146125713},2160.2116877411254,2124.2460518696794,2085.1832569982334,2045.6110276267873,2006.0387982553411,1966.466568883895,1926.8943395124488,1887.3246446410026,1847.7524152695564,1808.1801858981103,1768.6079565266641,1729.035727155218,1689.4634977837718,1649.8887339123257,1610.3165045408796,1551.8926641694334,1474.6197472979873,1397.3468304265411,1320.073913555095,1242.8009966836489,1165.5280798122028,1088.2551629407567,1010.9822460693106,933.70932919786446,856.43641232641835,779.16349545497224,701.89057858352612,624.61766171208001,547.34474484063389,470.07182796918772,392.79891109774155,315.52599422629538,238.25307735484921,160.98016048340304,83.707243611956883,6.4343267405107269,2.3865354137342365E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":1183.7573309414879},{"$f":"+E470","v":1172.8737687304313},{"$f":"+F470","v":1159.7821195193746},1144.6477583083179,1127.6228300972612,1108.8488958862044,1088.4582556751477,1067.801692464091,1047.1451292530344,1026.4885660419777,1005.8320028309211,985.17676261986435,964.52019940880768,943.86363619775102,923.20707298669436,902.55050977563769,881.89394656458103,861.23606035352429,840.57949714246752,810.08245993141077,769.746271720354,729.41008350929724,689.07389529824047,648.73770708718371,608.40151887612694,568.06533066507018,527.72914245401341,487.39295424295671,447.0567660319,406.72057782084329,366.38438960978658,326.04820139872987,285.71201318767316,245.37582497661646,205.03963676555975,164.7034485545031,124.36726034344643,84.031072132389767,43.694883921333101,3.3586957102764359,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,{"$f":"+BR470","v":1.2230216839270724E-12},1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":10.883562211056717},{"$f":"+F460-F461","v":13.091649211056719},15.134361211056717,17.024928211056718,18.773934211056712,20.390640211056727,20.656563211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.655240211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.657886211056727,20.656563211056721,30.497037211056721,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056708,40.336188211056722,40.336188211056722,40.336188211056708,40.336188211056708,40.336188211056708,40.336188211056694,40.336188211056665,40.336188211056665,40.336188211056665,40.336188211056665,40.336188211056665,3.3586957102752129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":1183.7573309414879},"     End Excess Deferred",{"$f":"+E468-E469","v":1172.8737687304313},{"$f":"+F468-F469","v":1159.7821195193746},1144.6477583083179,1127.6228300972612,1108.8488958862044,1088.4582556751477,1067.801692464091,1047.1451292530344,1026.4885660419777,1005.8320028309211,985.17676261986435,964.52019940880768,943.86363619775102,923.20707298669436,902.55050977563769,881.89394656458103,861.23606035352429,840.57949714246752,810.08245993141077,769.746271720354,729.41008350929724,689.07389529824047,648.73770708718371,608.40151887612694,568.06533066507018,527.72914245401341,487.39295424295671,447.0567660319,406.72057782084329,366.38438960978658,326.04820139872987,285.71201318767316,245.37582497661646,205.03963676555975,164.7034485545031,124.36726034344643,84.031072132389767,43.694883921333101,3.3586957102764359,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,{"$f":"+BR468-BR469","v":1.2230216839270724E-12},1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12,1.2230216839270724E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":1183.757330941487},{"$f":"+E460-E461","v":10.883562211056717},{"$f":"+F460-F461","v":13.091649211056719},{"$f":"+G460-G461","v":15.134361211056717},17.024928211056718,18.773934211056712,20.390640211056727,20.656563211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.655240211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.657886211056727,20.656563211056721,30.497037211056721,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056708,40.336188211056722,40.336188211056722,40.336188211056708,40.336188211056708,40.336188211056708,40.336188211056694,40.336188211056665,40.336188211056665,40.336188211056665,40.336188211056665,40.336188211056665,3.3586957102752129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":6812.2769669836816},"     Begin Cumulative Difference",{"$f":"+$C474","v":6812.2769669836816},{"$f":"+E476","v":6809.7167438680444},{"$f":"+F476","v":6788.2765207524071},6749.3662976367696,6694.3060745211324,6624.3058514054946,6540.4856282898572,6443.8754051742198,6345.165182058583,6246.4549589429462,6147.7447358273093,6049.0345127116725,5950.3142895960355,5851.5940664803984,5752.8838433647616,5654.1636202491245,5555.4533971334877,5456.7331740178506,5358.0129509022136,5259.312727786576,5082.8125046709392,4828.5222815553016,4574.2320584396639,4319.9418353240262,4065.651612208389,3811.3613890927518,3557.0711659771146,3302.7809428614773,3048.4907197458401,2794.2004966302029,2539.9102735145657,2285.6200503989285,2031.3298272832913,1777.039604167654,1522.7493810520168,1268.4591579363796,1014.1689348207424,759.87871170510516,505.58848858946789,251.29826547383061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":-2.5602231156372852},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":-21.440223115637281},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":-38.91022311563728},-55.060223115637285,-70.000223115637283,-83.820223115637276,-96.610223115637268,-98.710223115637262,-98.710223115637262,-98.710223115637262,-98.710223115637262,-98.720223115637282,-98.720223115637282,-98.710223115637262,-98.720223115637282,-98.710223115637262,-98.720223115637282,-98.720223115637282,-98.700223115637272,-176.50022311563725,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":6809.7167438680444},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":6788.2765207524071},6749.3662976367696,6694.3060745211324,6624.3058514054946,6540.4856282898572,6443.8754051742198,6345.165182058583,6246.4549589429462,6147.7447358273093,6049.0345127116725,5950.3142895960355,5851.5940664803984,5752.8838433647616,5654.1636202491245,5555.4533971334877,5456.7331740178506,5358.0129509022136,5259.312727786576,5082.8125046709392,4828.5222815553016,4574.2320584396639,4319.9418353240262,4065.651612208389,3811.3613890927518,3557.0711659771146,3302.7809428614773,3048.4907197458401,2794.2004966302029,2539.9102735145657,2285.6200503989285,2031.3298272832913,1777.039604167654,1522.7493810520168,1268.4591579363796,1014.1689348207424,759.87871170510516,505.58848858946789,251.29826547383061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":-2.5602231156372852},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":-21.440223115637281},-38.91022311563728,-55.060223115637285,-70.000223115637283,-83.820223115637276,-96.610223115637268,-98.710223115637262,-98.710223115637262,-98.710223115637262,-98.710223115637262,-98.720223115637282,-98.720223115637282,-98.710223115637262,-98.720223115637282,-98.710223115637262,-98.720223115637282,-98.720223115637282,-98.700223115637272,-176.50022311563725,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-254.29022311563727,-251.29826547383061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999998},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":-0.64888854865826995},{"$f":"IF(F474=0,0,F477*$C479)","v":-5.434024548658269},{"$f":"IF(G474=0,0,G477*$C479)","v":-9.8617960486582685},-13.95501354865827,-17.74155654865827,-21.244235548658267,-24.485861048658265,-25.018106048658264,-25.018106048658264,-25.018106048658264,-25.018106048658264,-25.020640548658271,-25.020640548658271,-25.018106048658264,-25.020640548658271,-25.018106048658264,-25.020640548658271,-25.020640548658271,-25.015571548658269,-44.733981548658264,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-64.449857048658274,-63.691545384342369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":-0.98760606685708274},{"$f":"+F477*F478","v":-8.2705660668570804},{"$f":"+G477*G478","v":-15.00961856685708},-21.239481066857081,-27.002586066857081,-32.33365106685708,-37.267393566857081,-38.077468566857078,-38.077468566857071,-38.077468566857071,-38.077468566857064,-38.081326066857073,-38.081326066857073,-38.077468566857064,-38.081326066857073,-38.077468566857064,-38.081326066857066,-38.081326066857066,-38.073611066857062,-68.084961066857062,-98.09245356685706,-98.09245356685706,-98.092453566857074,-98.092453566857074,-98.092453566857074,-98.092453566857074,-98.09245356685706,-98.09245356685706,-98.09245356685706,-98.092453566857046,-98.092453566857046,-98.092453566857031,-98.092453566857031,-98.092453566857031,-98.092453566857046,-98.092453566857031,-98.092453566857031,-98.092453566857017,-98.092453566857017,-96.938305906530104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":2627.835840013955},"     Begin Cumulative DFIT",{"$f":"+C481","v":2627.835840013955},{"$f":"+E482","v":2626.8482339470979},{"$f":"+F482","v":2618.5776678802408},2603.5680493133837,2582.3285682465266,2555.3259821796696,2522.9923311128127,2485.7249375459555,2447.6474689790984,2409.5700004122414,2371.4925318453843,2333.4150632785272,2295.3337372116703,2257.2524111448133,2219.1749425779562,2181.0936165110993,2143.0161479442422,2104.9348218773853,2066.8534958105283,2028.7798847436713,1960.6949236768144,1862.6024701099573,1764.5100165431002,1666.4175629762431,1568.325109409386,1470.2326558425289,1372.1402022756718,1274.0477487088147,1175.9552951419575,1077.8628415751004,979.77038800824334,881.67793444138624,783.58548087452925,685.49302730767226,587.40057374081528,489.30812017395823,391.21566660710118,293.12321304024414,195.03075947338712,96.938305906530104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":2626.8482339470979},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":2618.5776678802408},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":2603.5680493133837},2582.3285682465266,2555.3259821796696,2522.9923311128127,2485.7249375459555,2447.6474689790984,2409.5700004122414,2371.4925318453843,2333.4150632785272,2295.3337372116703,2257.2524111448133,2219.1749425779562,2181.0936165110993,2143.0161479442422,2104.9348218773853,2066.8534958105283,2028.7798847436713,1960.6949236768144,1862.6024701099573,1764.5100165431002,1666.4175629762431,1568.325109409386,1470.2326558425289,1372.1402022756718,1274.0477487088147,1175.9552951419575,1077.8628415751004,979.77038800824334,881.67793444138624,783.58548087452925,685.49302730767226,587.40057374081528,489.30812017395823,391.21566660710118,293.12321304024414,195.03075947338712,96.938305906530104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38574999999999998},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999998},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":2627.835840013955},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":2626.8482339470979},{"$f":"+E485+F480","v":2618.5776678802408},{"$f":"+F485+G480","v":2603.5680493133837},2582.3285682465266,2555.3259821796696,2522.9923311128127,2485.7249375459555,2447.6474689790984,2409.5700004122414,2371.4925318453843,2333.4150632785272,2295.3337372116703,2257.2524111448133,2219.1749425779562,2181.0936165110993,2143.0161479442422,2104.9348218773853,2066.8534958105283,2028.7798847436713,1960.6949236768144,1862.6024701099573,1764.5100165431002,1666.4175629762431,1568.325109409386,1470.2326558425289,1372.1402022756718,1274.0477487088147,1175.9552951419575,1077.8628415751004,979.77038800824334,881.67793444138624,783.58548087452925,685.49302730767226,587.40057374081528,489.30812017395823,391.21566660710118,293.12321304024414,195.03075947338712,96.938305906530104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":1726.5715972820142},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":1725.9227087333559},{"$f":"IF(F479<>0,+E486+F479,0)","v":1720.4886841846976},{"$f":"IF(G479<>0,+F486+G479,0)","v":1710.6268881360393},1696.6718745873809,1678.9303180387226,1657.6860824900643,1633.200221441406,1608.1821153927478,1583.1640093440897,1558.1459032954315,1533.1277972467733,1508.107156698115,1483.0865161494567,1458.0684101007985,1433.0477695521402,1408.029663503482,1383.0090229548236,1357.9883824061653,1332.9728108575071,1288.2388293088488,1223.7889722601906,1159.3391152115323,1094.8892581628741,1030.4394011142158,965.98954406555754,901.53968701689928,837.08982996824102,772.63997291958276,708.1901158709245,643.74025882226624,579.29040177360798,514.84054472494972,450.39068767629146,385.9408306276332,321.49097357897494,257.04111653031669,192.59125948165843,128.14140243300017,63.691545384341893,-4.7606363295926712E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":901.26424273194084},{"$f":"+E489","v":900.92552521374205},{"$f":"+F489","v":898.08898369554322},892.94116117734438,885.65669365914562,876.39566414094679,865.30624862274794,852.52471610454916,839.46535358635037,826.40599106815159,813.34662854995281,800.28726603175403,787.22658051355518,774.16589499535633,761.10653247715754,748.04584695895869,734.98648444075991,721.92579892256117,708.86511340436232,695.80707388616349,672.45609436796474,638.81349784976601,605.17090133156717,571.52830481336832,537.88570829516948,504.24311177697069,470.60051525877191,436.95791874057312,403.31532222237433,369.67272570417555,336.03012918597676,302.38753266777798,268.74493614957919,235.10233963138043,201.45974311318167,167.81714659498289,134.17455007678413,100.53195355858537,66.889357040386628,33.246760522187884,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,{"$f":"+BR489","v":1.4921397450962104E-13},1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0.33871751819881279},{"$f":"+F479-F480","v":2.8365415181988114},5.1478225181988115,7.2844675181988112,9.2610295181988107,11.089415518198813,12.781532518198816,13.059362518198814,13.059362518198807,13.059362518198807,13.0593625181988,13.060685518198802,13.060685518198802,13.0593625181988,13.060685518198802,13.0593625181988,13.060685518198795,13.060685518198795,13.058039518198793,23.350979518198798,33.642596518198786,33.642596518198786,33.6425965181988,33.6425965181988,33.6425965181988,33.6425965181988,33.642596518198786,33.642596518198786,33.642596518198786,33.642596518198772,33.642596518198772,33.642596518198758,33.642596518198758,33.642596518198758,33.642596518198772,33.642596518198758,33.642596518198758,33.642596518198744,33.642596518198744,33.246760522187735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":901.26424273194084},"     End Excess Deferred",{"$f":"+E487-E488","v":900.92552521374205},{"$f":"+F487-F488","v":898.08898369554322},892.94116117734438,885.65669365914562,876.39566414094679,865.30624862274794,852.52471610454916,839.46535358635037,826.40599106815159,813.34662854995281,800.28726603175403,787.22658051355518,774.16589499535633,761.10653247715754,748.04584695895869,734.98648444075991,721.92579892256117,708.86511340436232,695.80707388616349,672.45609436796474,638.81349784976601,605.17090133156717,571.52830481336832,537.88570829516948,504.24311177697069,470.60051525877191,436.95791874057312,403.31532222237433,369.67272570417555,336.03012918597676,302.38753266777798,268.74493614957919,235.10233963138043,201.45974311318167,167.81714659498289,134.17455007678413,100.53195355858537,66.889357040386628,33.246760522187884,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,{"$f":"+BR487-BR488","v":1.4921397450962104E-13},1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13,1.4921397450962104E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":901.26424273194016},{"$f":"+E479-E480","v":0.33871751819881279},{"$f":"+F479-F480","v":2.8365415181988114},{"$f":"+G479-G480","v":5.1478225181988115},7.2844675181988112,9.2610295181988107,11.089415518198813,12.781532518198816,13.059362518198814,13.059362518198807,13.059362518198807,13.0593625181988,13.060685518198802,13.060685518198802,13.0593625181988,13.060685518198802,13.0593625181988,13.060685518198795,13.060685518198795,13.058039518198793,23.350979518198798,33.642596518198786,33.642596518198786,33.6425965181988,33.6425965181988,33.6425965181988,33.6425965181988,33.642596518198786,33.642596518198786,33.642596518198786,33.642596518198772,33.642596518198772,33.642596518198758,33.642596518198758,33.642596518198758,33.642596518198772,33.642596518198758,33.642596518198758,33.642596518198744,33.642596518198744,33.246760522187735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":3016.6291889999993},{"$f":"SUM(E493:CI493)","v":3016.6291889999957},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":21.591558965970012},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":27.935343965970006},33.804171965970014,39.233763965970006,44.183106965970005,47.977470965970014,49.93551096597001,50.213340965970005,50.213340965970005,50.213340965970005,50.212017965969991,50.215986965970004,50.213340965969998,50.21466396596999,50.214663965969997,50.213340965969991,50.807367965969995,56.758221965969987,75.761793965969986,95.893884965969988,106.18550196596999,106.18550196596996,106.18550196596999,106.18550196596999,106.18550196596999,106.18550196596998,106.18550196596996,106.18550196596996,106.18550196596996,106.18550196596998,106.18550196596993,106.18550196596991,106.18550196596991,106.18550196596991,106.18550196596991,106.18550196596991,106.18550196596991,100.69089468584561,78.373070340799686,36.605456232462949,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":21.591558965970012},{"$f":"SUM(F498:F518)","v":27.935343965970006},33.804171965970014,39.233763965970006,44.183106965970005,47.977470965970014,49.93551096597001,50.213340965970005,50.213340965970005,50.213340965970005,50.212017965969991,50.215986965969996,50.213340965969998,50.21466396596999,50.214663965969997,50.213340965969991,50.807367965969995,56.758221965969987,75.761793965969986,95.893884965970003,106.18550196596999,106.18550196596996,106.18550196596999,106.18550196596999,106.18550196596999,106.18550196596998,106.18550196596998,106.18550196596998,106.18550196596998,106.18550196596996,106.18550196596995,106.18550196596991,106.18550196596991,106.18550196596991,106.18550196596989,106.18550196596991,106.18550196596991,100.69089468584561,78.373070340799671,36.605456232462949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":2.5763342468526913},{"$f":"+F433","v":2.9507432468526913},3.2960462468526908,3.616212246852692,3.8384762468526912,3.8728742468526898,3.8728742468526898,3.8728742468526898,3.8728742468526898,3.8728742468526898,3.8715512468526896,3.8728742468526898,3.8715512468526896,3.8728742468526898,3.8728742468526898,3.8715512468526896,4.4616092468526887,6.3071942468526885,7.5613982468526881,7.5613982468526917,7.5613982468526917,7.5613982468526917,7.5613982468526952,7.5613982468526952,7.5613982468526952,7.5613982468526988,7.5613982468526952,7.5613982468526952,7.5613982468526952,7.5613982468526988,7.5613982468526952,7.5613982468526917,7.5613982468526917,7.5613982468526917,7.5613982468526881,7.5613982468526881,7.5613982468526917,2.0667909667284192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":7.7929449898617911},{"$f":"+F452","v":9.056409989861784},10.225941989861791,11.308155989861788,12.309666989861789,12.624540989861785,12.624540989861785,12.624540989861785,12.624540989861785,12.624540989861785,12.625863989861788,12.625863989861788,12.624540989861785,12.625863989861788,12.624540989861785,12.625863989861788,12.627186989861784,16.733778989861783,24.645318989861785,24.645318989861785,24.645318989861785,24.645318989861771,24.645318989861771,24.645318989861771,24.645318989861771,24.645318989861757,24.645318989861771,24.645318989861785,24.645318989861771,24.645318989861771,24.645318989861771,24.645318989861757,24.645318989861757,24.645318989861771,24.645318989861771,24.645318989861785,24.645318989861785,24.645318989861785,4.3942856115442712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":10.883562211056717},{"$f":"+F471","v":13.091649211056719},15.134361211056717,17.024928211056718,18.773934211056712,20.390640211056727,20.656563211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.655240211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.656563211056721,20.657886211056727,20.656563211056721,30.497037211056721,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056722,40.336188211056708,40.336188211056722,40.336188211056722,40.336188211056708,40.336188211056708,40.336188211056708,40.336188211056694,40.336188211056665,40.336188211056665,40.336188211056665,40.336188211056665,40.336188211056665,3.3586957102752129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0.33871751819881279},{"$f":"+F490","v":2.8365415181988114},5.1478225181988115,7.2844675181988112,9.2610295181988107,11.089415518198813,12.781532518198816,13.059362518198814,13.059362518198807,13.059362518198807,13.0593625181988,13.060685518198802,13.060685518198802,13.0593625181988,13.060685518198802,13.0593625181988,13.060685518198795,13.060685518198795,13.058039518198793,23.350979518198798,33.642596518198786,33.642596518198786,33.6425965181988,33.6425965181988,33.6425965181988,33.6425965181988,33.642596518198786,33.642596518198786,33.642596518198786,33.642596518198772,33.642596518198772,33.642596518198758,33.642596518198758,33.642596518198758,33.642596518198772,33.642596518198758,33.642596518198758,33.642596518198744,33.642596518198744,33.246760522187735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3802","index":14,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":24969.103361999987},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-24969.103361999987},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":24969.103361999994}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":188730.94},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.8889999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",0.01,{"$f":"IFERROR(+B11/$B$32,0)","v":1},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":188730.94},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":1}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0.01},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":188730.94}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":188730.94},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":188730.94},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":188730.94},"     Begin Cumulative Difference",{"$f":"+$C94","v":188730.94},{"$f":"+E96","v":188730.94},{"$f":"+F96","v":188730.94},188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,{"$f":"+BR96","v":188730.94},188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":188730.94},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":188730.94},188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":188730.94},188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94,188730.94]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999993},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999993},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":72802.960104999991},"     Begin Cumulative DFIT",{"$f":"+C101","v":72802.960104999991},{"$f":"+E102","v":72802.960104999991},{"$f":"+F102","v":72802.960104999991},72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,{"$f":"+BR102","v":72802.960104999991},72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":72802.960104999991},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":72802.960104999991},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":72802.960104999991},72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":72802.960104999991},72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999993},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999993},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999993},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999993},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":72802.960104999991},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":72802.960104999991},{"$f":"+E105+F100","v":72802.960104999991},{"$f":"+F105+G100","v":72802.960104999991},72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,{"$f":"+BR105+BS100","v":72802.960104999991},72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991,72802.960104999991]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":47833.856743000004},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":24969.103361999987},{"$f":"+E109","v":24969.103361999987},{"$f":"+F109","v":24969.103361999987},24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,{"$f":"+BR109","v":24969.103361999987},24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":24969.103361999987},"     End Excess Deferred",{"$f":"+E107-E108","v":24969.103361999987},{"$f":"+F107-F108","v":24969.103361999987},24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,{"$f":"+BR107-BR108","v":24969.103361999987},24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987,24969.103361999987]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":24969.103361999987},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"380G","index":15,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-12374.086472999998}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":188730.94},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12897.45},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.7E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":70870.5},0.37551076680908813,70870.5,2,1913.5035,3827.0070000000001,67043.493000000002,4758.3205168316781,0.36893498457692631]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":117860.44},0.62448923319091187,117860.44,1,3182.2318799999998,3182.2318799999998,114678.20812,8139.1294831683235,0.63106501542307381]
["Total",{"$f":"SUM(B11:B31)","v":188730.94},null,{"$f":"SUM(D11:D31)","v":188730.94},null,{"$f":"SUM(F11:F31)","v":5095.7353800000001},{"$f":"SUM(G11:G31)","v":7009.2388799999999},{"$f":"SUM(H11:H31)","v":181721.70111999998},{"$f":"SUM(I11:I31)","v":12897.45}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,4758.3205168316781,null,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035,1913.5035]
[2017,null,8139.1294831683235,null,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998,3182.2318799999998]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":12897.45},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":5095.7353800000001},5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,{"$f":"SUM(AZ38:AZ58)","v":5095.7353800000001},5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001,5095.7353800000001]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31548.45},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2366.13},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2188.67},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2024.52},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1872.69},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1732.23},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1602.32},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.96},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.95},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":790.48},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":74879.509999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5615.98},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5194.76},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4805.17},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4444.7700000000004},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4111.41},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3803.06},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3517.84},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.92},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.92},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.92},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.92},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.93},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.92},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.91},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.93},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.91},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.95},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.9},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3470.91},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1735.48},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":106427.95999999999},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":7982.11},{"$f":"SUM(F67:F88)","v":7383.43},{"$f":"SUM(G67:G88)","v":6829.6900000000005},6317.4600000000009,5843.6399999999994,5405.38,5098.79,5051.87,5051.87,5051.87,5051.87,5051.88,5051.87,5051.8599999999997,5051.88,5051.87,5051.8999999999996,5051.8500000000004,4261.3899999999994,1735.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"381","index":16,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":9072.9196740000098}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":9072.919673999997},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":9072.9196739999988}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":132827.58000000002},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":119165.58000000002},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.6999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":132827.58000000002},1,132827.58000000002,4,4914.6204600000001,19658.48184,113169.09816000002,119165.58000000002,1]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":132827.58000000002},null,{"$f":"SUM(D11:D31)","v":132827.58000000002},null,{"$f":"SUM(F11:F31)","v":4914.6204600000001},{"$f":"SUM(G11:G31)","v":19658.48184},{"$f":"SUM(H11:H31)","v":113169.09816000002},{"$f":"SUM(I11:I31)","v":119165.58000000002}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,119165.58000000002,null,{"$f":"+$F28","v":4914.6204600000001},4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,{"$f":"+$F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":119165.58000000002},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":4914.6204600000001},4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,{"$f":"SUM(AZ38:AZ58)","v":4914.6204600000001},4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001,4914.6204600000001]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":50587.200000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3794.04},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3509.5},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3246.28},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3002.81},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.07},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.08},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.07},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.08},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.07},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.07},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.08},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.07},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.08},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.07},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.05},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2963.08},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1477.7},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":50587.200000000004},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":3794.04},{"$f":"SUM(F67:F88)","v":3509.5},{"$f":"SUM(G67:G88)","v":3246.28},3002.81,2963.07,2963.08,2963.07,2963.08,2963.07,2963.07,2963.08,2963.07,2963.08,2963.07,2963.05,2963.08,1477.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":68578.38},"     Begin Cumulative Difference",{"$f":"+$C417","v":68578.38},{"$f":"+E419","v":67457.799540000007},{"$f":"+F419","v":66052.679080000002},64384.338620000002,62472.528160000002,60520.977700000003,58569.437239999999,56617.886780000001,54666.346319999997,52714.795859999998,50763.2454,48811.704939999996,46860.154479999997,44908.614019999994,42957.063559999995,41005.493099999992,39053.952639999989,35617.032179999987,30702.411719999989,25787.791259999991,20873.170799999993,15958.550339999993,11043.929879999992,6129.3094199999923,1214.6889599999922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-1120.5804600000001},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-1405.1204600000001},-1668.3404599999999,-1911.8104600000001,-1951.5504599999999,-1951.5404600000002,-1951.5504599999999,-1951.5404600000002,-1951.5504599999999,-1951.5504599999999,-1951.5404600000002,-1951.5504599999999,-1951.5404600000002,-1951.5504599999999,-1951.5704599999999,-1951.5404600000002,-3436.9204600000003,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":67457.799540000007},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":66052.679080000002},64384.338620000002,62472.528160000002,60520.977700000003,58569.437239999999,56617.886780000001,54666.346319999997,52714.795859999998,50763.2454,48811.704939999996,46860.154479999997,44908.614019999994,42957.063559999995,41005.493099999992,39053.952639999989,35617.032179999987,30702.411719999989,25787.791259999991,20873.170799999993,15958.550339999993,11043.929879999992,6129.3094199999923,1214.6889599999922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-1120.5804600000001},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-1405.1204600000001},-1668.3404599999999,-1911.8104600000001,-1951.5504599999999,-1951.5404600000002,-1951.5504599999999,-1951.5404600000002,-1951.5504599999999,-1951.5504599999999,-1951.5404600000002,-1951.5504599999999,-1951.5404600000002,-1951.5504599999999,-1951.5704599999999,-1951.5404600000002,-3436.9204600000003,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,-4914.6204600000001,-1214.6889599999922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-284.01111758700006},{"$f":"IF(F417=0,0,F420*$C422)","v":-356.12778058700002},{"$f":"IF(G417=0,0,G420*$C422)","v":-422.84088958699999},-484.54836108700005,-494.62046408700002,-494.61792958700005,-494.62046408700002,-494.61792958700005,-494.62046408700002,-494.62046408700002,-494.61792958700005,-494.62046408700002,-494.61792958700005,-494.62046408700002,-494.62553308700001,-494.61792958700005,-871.08749058700005,-1245.6105555870001,-1245.6105555870001,-1245.6105555870001,-1245.6105555870001,-1245.6105555870001,-1245.6105555870001,-1245.6105555870001,-307.86291691199801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-432.26391244500002},{"$f":"+F420*F421","v":-542.02521744500007},{"$f":"+G420*G421","v":-643.56233244499992},-737.48088494500018,-752.81058994499995,-752.80673244500008,-752.81058994500006,-752.80673244500019,-752.81058994500029,-752.81058994500017,-752.80673244500019,-752.8105899450004,-752.80673244500031,-752.8105899450004,-752.81830494500025,-752.80673244500042,-1325.7920674450011,-1895.814842445001,-1895.814842445001,-1895.814842445001,-1895.8148424450007,-1895.8148424450007,-1895.8148424450005,-1895.8148424450007,-468.56626631999711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":26454.110085},"     Begin Cumulative DFIT",{"$f":"+C424","v":26454.110085},{"$f":"+E425","v":26021.846172555001},{"$f":"+F425","v":25479.820955110001},24836.258622665002,24098.77773772,23345.967147775002,22593.160415330003,21840.349825385005,21087.543092940006,20334.732502995004,19581.921913050006,18829.115180605007,18076.304590660005,17323.497858215007,16570.687268270005,15817.868963325005,15065.062230880005,13739.270163435003,11843.455320990002,9947.6404785450013,8051.8256361000003,6156.0107936549994,4260.1959512099984,2364.3811087649979,468.56626631999711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":26021.846172555001},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":25479.820955110001},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":24836.258622665002},24098.77773772,23345.967147775002,22593.160415330003,21840.349825385005,21087.543092940006,20334.732502995004,19581.921913050006,18829.115180605007,18076.304590660005,17323.497858215007,16570.687268270005,15817.868963325005,15065.062230880005,13739.270163435003,11843.455320990002,9947.6404785450013,8051.8256361000003,6156.0107936549994,4260.1959512099984,2364.3811087649979,468.56626631999711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":26454.110085},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":26021.846172555001},{"$f":"+E428+F423","v":25479.820955110001},{"$f":"+F428+G423","v":24836.258622665002},24098.77773772,23345.967147775002,22593.160415330003,21840.349825385005,21087.543092940006,20334.732502995004,19581.921913050006,18829.115180605007,18076.304590660005,17323.497858215007,16570.687268270005,15817.868963325005,15065.062230880005,13739.270163435003,11843.455320990002,9947.6404785450013,8051.8256361000003,6156.0107936549994,4260.1959512099984,2364.3811087649979,468.56626631999711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":17381.190411000003},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":17097.179293413003},{"$f":"IF(F422<>0,+E429+F422,0)","v":16741.051512826001},{"$f":"IF(G422<>0,+F429+G422,0)","v":16318.210623239002},15833.662262152002,15339.041798065002,14844.423868478001,14349.803404391001,13855.185474804,13360.565010717,12865.94454663,12371.326617043,11876.706152956,11382.088223368999,10887.467759281999,10392.842226194998,9898.2242966079975,9027.136806020997,7781.5262504339971,6535.9156948469972,5290.3051392599973,4044.6945836729974,2799.0840280859975,1553.4734724989974,307.86291691199722,-7.9580786405131221E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":9072.919673999997},{"$f":"+E432","v":8924.6668791419979},{"$f":"+F432","v":8738.7694422839977},8518.0479994259986,8265.1154755679981,8006.925349709998,7748.7365468519984,7490.5464209939983,7232.3576181359986,6974.1674922779985,6715.9773664199984,6457.7885635619987,6199.5984377039986,5941.409634845998,5683.2195089879979,5425.0267371299979,5166.8379342719973,4712.1333574139962,4061.9290705559952,3411.7247836979941,2761.520496839993,2111.3162099819924,1461.1119231239918,810.90763626599141,160.7033494079908,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,{"$f":"+BR432","v":-8.2991391536779702E-12},-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":148.25279485799996},{"$f":"+F422-F423","v":185.89743685800005},220.72144285799993,252.93252385800014,258.19012585799993,258.18880285800003,258.19012585800004,258.18880285800014,258.19012585800027,258.19012585800016,258.18880285800014,258.19012585800039,258.18880285800026,258.19012585800039,258.19277185800024,258.18880285800037,454.70457685800102,650.20428685800084,650.20428685800084,650.20428685800084,650.20428685800061,650.20428685800061,650.20428685800039,650.20428685800061,160.7033494079991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":9072.919673999997},"     End Excess Deferred",{"$f":"+E430-E431","v":8924.6668791419979},{"$f":"+F430-F431","v":8738.7694422839977},8518.0479994259986,8265.1154755679981,8006.925349709998,7748.7365468519984,7490.5464209939983,7232.3576181359986,6974.1674922779985,6715.9773664199984,6457.7885635619987,6199.5984377039986,5941.409634845998,5683.2195089879979,5425.0267371299979,5166.8379342719973,4712.1333574139962,4061.9290705559952,3411.7247836979941,2761.520496839993,2111.3162099819924,1461.1119231239918,810.90763626599141,160.7033494079908,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,{"$f":"+BR430-BR431","v":-8.2991391536779702E-12},-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12,-8.2991391536779702E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":9072.9196740000098},{"$f":"+E422-E423","v":148.25279485799996},{"$f":"+F422-F423","v":185.89743685800005},{"$f":"+G422-G423","v":220.72144285799993},252.93252385800014,258.19012585799993,258.18880285800003,258.19012585800004,258.18880285800014,258.19012585800027,258.19012585800016,258.18880285800014,258.19012585800039,258.18880285800026,258.19012585800039,258.19277185800024,258.18880285800037,454.70457685800102,650.20428685800084,650.20428685800084,650.20428685800084,650.20428685800061,650.20428685800061,650.20428685800039,650.20428685800061,160.7033494079991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":9072.919673999997},{"$f":"SUM(E493:CI493)","v":9072.9196740000098},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":148.25279485799996},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":185.89743685800005},220.72144285799993,252.93252385800014,258.19012585799993,258.18880285800003,258.19012585800004,258.18880285800014,258.19012585800027,258.19012585800016,258.18880285800014,258.19012585800039,258.18880285800026,258.19012585800039,258.19277185800024,258.18880285800037,454.70457685800102,650.20428685800084,650.20428685800084,650.20428685800084,650.20428685800061,650.20428685800061,650.20428685800039,650.20428685800061,160.7033494079991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":148.25279485799996},{"$f":"SUM(F498:F518)","v":185.89743685800005},220.72144285799993,252.93252385800014,258.19012585799993,258.18880285800003,258.19012585800004,258.18880285800014,258.19012585800027,258.19012585800016,258.18880285800014,258.19012585800039,258.18880285800026,258.19012585800039,258.19277185800024,258.18880285800037,454.70457685800102,650.20428685800084,650.20428685800084,650.20428685800084,650.20428685800061,650.20428685800061,650.20428685800039,650.20428685800061,160.7033494079991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":148.25279485799996},{"$f":"+F433","v":185.89743685800005},220.72144285799993,252.93252385800014,258.19012585799993,258.18880285800003,258.19012585800004,258.18880285800014,258.19012585800027,258.19012585800016,258.18880285800014,258.19012585800039,258.18880285800026,258.19012585800039,258.19277185800024,258.18880285800037,454.70457685800102,650.20428685800084,650.20428685800084,650.20428685800084,650.20428685800061,650.20428685800061,650.20428685800039,650.20428685800061,160.7033494079991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"382","index":17,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":3594.7127160000027}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":3594.7127159999995},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":3594.7127159999995}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":52589.01},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49608.01},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.818E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":65},1.2359996889083861E-3,65,4,1.8317000000000001,7.3268000000000004,57.673200000000001,59.379773096383097,1.1969795421421479E-3]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":51797.009999999995},0.98493981917514706,51797.01,3,1459.6397418000001,4378.9192254000009,47418.090774600001,48821.211080006738,0.98413967986231932]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":727},1.3824181135944564E-2,727.00000000000011,1,20.486860000000004,20.486860000000004,706.51314000000013,727.41914689688019,1.4663340595538506E-2]
["Total",{"$f":"SUM(B11:B31)","v":52589.009999999995},null,{"$f":"SUM(D11:D31)","v":52589.01},null,{"$f":"SUM(F11:F31)","v":1481.9583018000001},{"$f":"SUM(G11:G31)","v":4406.7328854000007},{"$f":"SUM(H11:H31)","v":48182.277114600001},{"$f":"SUM(I11:I31)","v":49608.01}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,59.379773096383097,null,{"$f":"+$F28","v":1.8317000000000001},1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001,1.8317000000000001]
[2015,null,{"$f":"+I29","v":48821.211080006738},null,1432.0197418000002,1434.0997418000002,1436.0097418,1437.7997418000002,1439.4297418000001,1439.6897418000001,1439.6897418000001,1439.6897418000001,1439.7097418000001,1439.6897418000001,1439.7097418000001,1439.7097418000001,1439.6897418000001,1439.6997418000001,1439.6897418000001,1439.7197418000001,1439.6997418000001,1449.6697418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,{"$f":"+$F29","v":1459.6397418000001},1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001,1459.6397418000001]
[2016,null,{"$f":"+I30","v":0},null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"+I31","v":727.41914689688019},null,{"$f":"+$F31","v":20.486860000000004},20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004,20.486860000000004]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":49608.01},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":1454.3383018000002},1456.4183018000001,1458.3283018,1460.1183018000002,1461.7483018,1462.0083018,1462.0083018,1462.0083018,1462.0283018,1462.0083018,1462.0283018,1462.0283018,1462.0083018,1462.0183018,1462.0083018,1462.0383018,1462.0183018,1471.9883018,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,{"$f":"SUM(AZ38:AZ58)","v":1481.9583018000001},1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001,1481.9583018000001]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":24.75},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.86},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.72},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.59},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.47},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.44},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.45},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.72},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21712.6},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1628.45},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1506.32},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1393.34},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1288.8399999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1192.33},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.9100000000001},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.9100000000001},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.9100000000001},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.9100000000001},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.92},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.9100000000001},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.92},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.9000000000001},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.9100000000001},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.9100000000001},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.9100000000001},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.9100000000001},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":844.39},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":699.74},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":52.48},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":48.55},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.91},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":41.54},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":38.43},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35.54},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.869999999999997},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.43},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.43},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.43},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.43},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.44},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.43},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.43},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.44},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.43},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.44},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.43},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.44},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16.22},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":22437.09},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":1682.79},{"$f":"SUM(F67:F88)","v":1556.59},{"$f":"SUM(G67:G88)","v":1439.84},1331.85,1232.21,1191.9000000000001,1189.23,1188.7900000000002,1188.7900000000002,1188.8000000000002,1188.7900000000002,1188.8100000000002,1188.7800000000002,1188.7900000000002,1188.7900000000002,1188.7900000000002,1188.0700000000002,876.81999999999994,32.44,16.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":34.629773096383097},"     Begin Cumulative Difference",{"$f":"+$C417","v":34.629773096383097},{"$f":"+E419","v":34.658073096383099},{"$f":"+F419","v":34.5463730963831},34.304673096383098,33.942973096383099,33.561273096383097,33.179573096383095,32.797873096383093,32.416173096383091,32.034473096383088,31.65277309638309,31.271073096383091,30.889373096383093,30.507673096383094,30.125973096383095,29.734273096383095,29.352573096383097,28.240873096383098,26.409173096383096,24.577473096383095,22.745773096383093,20.914073096383092,19.08237309638309,17.250673096383089,15.418973096383089,13.58727309638309,11.75557309638309,9.9238730963830903,8.0921730963830907,6.260473096383091,4.4287730963830914,2.5970730963830913,0.76537309638309114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":2.8299999999999992E-2},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-0.11170000000000013},-0.24170000000000003,-0.36170000000000013,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.39170000000000016,-0.38170000000000015,-1.1117000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":34.658073096383099},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":34.5463730963831},34.304673096383098,33.942973096383099,33.561273096383097,33.179573096383095,32.797873096383093,32.416173096383091,32.034473096383088,31.65277309638309,31.271073096383091,30.889373096383093,30.507673096383094,30.125973096383095,29.734273096383095,29.352573096383097,28.240873096383098,26.409173096383096,24.577473096383095,22.745773096383093,20.914073096383092,19.08237309638309,17.250673096383089,15.418973096383089,13.58727309638309,11.75557309638309,9.9238730963830903,8.0921730963830907,6.260473096383091,4.4287730963830914,2.5970730963830913,0.76537309638309114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":2.8299999999999992E-2},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-0.11170000000000013},-0.24170000000000003,-0.36170000000000013,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.38170000000000015,-0.39170000000000016,-0.38170000000000015,-1.1117000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-1.8317000000000001,-0.76537309638309114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38564197062428746},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38564197062428746},0.38564197062428751,0.38564197062428746,0.38564197062428751,0.38564197062428751,0.38564197062428751,0.38564197062428751,0.38564197062428757,0.38564197062428751,0.38564197062428746,0.38564197062428746,0.3856419706242874,0.3856419706242874,0.3856419706242874,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.3856419706242874,0.38564197062428734,0.38564197062428729,0.38564197062428729,0.38564197062428729,0.38564197062428723,0.38564197062428729,0.38564197062428723,0.38564197062428723,0.38564197062428729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":7.1726349999999984E-3},{"$f":"IF(F417=0,0,F420*$C422)","v":-2.8310365000000035E-2},{"$f":"IF(G417=0,0,G420*$C422)","v":-6.125886500000001E-2},-9.1672865000000034E-2,-9.6741865000000038E-2,-9.6741865000000038E-2,-9.6741865000000038E-2,-9.6741865000000038E-2,-9.6741865000000038E-2,-9.6741865000000038E-2,-9.6741865000000038E-2,-9.6741865000000038E-2,-9.6741865000000038E-2,-9.6741865000000038E-2,-9.9276365000000047E-2,-9.6741865000000038E-2,-0.28176036500000007,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.46424436500000005,-0.19398381127829445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":7.1726349999999984E-3},{"$f":"+F420*F421","v":-4.3076208118732959E-2},{"$f":"+G420*G421","v":-9.3209664299890291E-2},-0.13948670077480485,-0.14719954018729059,-0.14719954018729059,-0.14719954018729059,-0.14719954018729059,-0.14719954018729059,-0.14719954018729062,-0.14719954018729059,-0.14719954018729059,-0.14719954018729059,-0.14719954018729056,-0.15105595989353343,-0.14719954018729056,-0.42871817874302032,-0.70638039759250715,-0.70638039759250715,-0.70638039759250715,-0.70638039759250715,-0.70638039759250715,-0.70638039759250715,-0.70638039759250726,-0.70638039759250715,-0.70638039759250704,-0.70638039759250704,-0.70638039759250704,-0.70638039759250693,-0.70638039759250704,-0.70638039759250693,-0.70638039759250693,-0.29515998915198782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":13.358434971929778},"     Begin Cumulative DFIT",{"$f":"+C424","v":13.358434971929778},{"$f":"+E425","v":13.365607606929778},{"$f":"+F425","v":13.322531398811046},13.229321734511156,13.089835033736351,12.94263549354906,12.795435953361769,12.648236413174478,12.501036872987187,12.353837332799896,12.206637792612606,12.059438252425315,11.912238712238024,11.765039172050733,11.617839631863442,11.466783671969909,11.319584131782618,10.890865953039597,10.18448555544709,9.4781051578545821,8.7717247602620745,8.0653443626695669,7.3589639650770593,6.6525835674845517,5.9462031698920441,5.2398227722995365,4.5334423747070298,3.8270619771145227,3.1206815795220155,2.4143011819295088,1.7079207843370017,1.0015403867444947,0.29515998915198782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":13.365607606929778},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":13.322531398811046},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":13.229321734511156},13.089835033736351,12.94263549354906,12.795435953361769,12.648236413174478,12.501036872987187,12.353837332799896,12.206637792612606,12.059438252425315,11.912238712238024,11.765039172050733,11.617839631863442,11.466783671969909,11.319584131782618,10.890865953039597,10.18448555544709,9.4781051578545821,8.7717247602620745,8.0653443626695669,7.3589639650770593,6.6525835674845517,5.9462031698920441,5.2398227722995365,4.5334423747070298,3.8270619771145227,3.1206815795220155,2.4143011819295088,1.7079207843370017,1.0015403867444947,0.29515998915198782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38564197062428746},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38564197062428746},0.38564197062428751,0.38564197062428746,0.38564197062428751,0.38564197062428751,0.38564197062428751,0.38564197062428751,0.38564197062428757,0.38564197062428751,0.38564197062428746,0.38564197062428746,0.3856419706242874,0.3856419706242874,0.3856419706242874,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.3856419706242874,0.38564197062428734,0.38564197062428729,0.38564197062428729,0.38564197062428729,0.38564197062428723,0.38564197062428729,0.38564197062428723,0.38564197062428723,0.38564197062428729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38564197062428746},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38564197062428746},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38564197062428751},0.38564197062428746,0.38564197062428751,0.38564197062428751,0.38564197062428751,0.38564197062428751,0.38564197062428757,0.38564197062428751,0.38564197062428746,0.38564197062428746,0.3856419706242874,0.3856419706242874,0.3856419706242874,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.38564197062428734,0.3856419706242874,0.38564197062428734,0.38564197062428729,0.38564197062428729,0.38564197062428729,0.38564197062428723,0.38564197062428729,0.38564197062428723,0.38564197062428723,0.38564197062428729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":13.358434971929778},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":13.365607606929778},{"$f":"+E428+F423","v":13.322531398811046},{"$f":"+F428+G423","v":13.229321734511156},13.089835033736351,12.94263549354906,12.795435953361769,12.648236413174478,12.501036872987187,12.353837332799896,12.206637792612606,12.059438252425315,11.912238712238024,11.765039172050733,11.617839631863442,11.466783671969909,11.319584131782618,10.890865953039597,10.18448555544709,9.4781051578545821,8.7717247602620745,8.0653443626695669,7.3589639650770593,6.6525835674845517,5.9462031698920441,5.2398227722995365,4.5334423747070298,3.8270619771145227,3.1206815795220155,2.4143011819295088,1.7079207843370017,1.0015403867444947,0.29515998915198782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":8.7769159912782957},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":8.7840886262782956},{"$f":"IF(F422<>0,+E429+F422,0)","v":8.7557782612782962},{"$f":"IF(G422<>0,+F429+G422,0)","v":8.694519396278297},8.6028465312782973,8.5061046662782971,8.4093628012782968,8.3126209362782966,8.2158790712782963,8.119137206278296,8.0223953412782958,7.9256534762782955,7.8289116112782953,7.732169746278295,7.6354278812782947,7.536151516278295,7.4394096512782948,7.1576492862782946,6.6934049212782947,6.2291605562782948,5.7649161912782949,5.300671826278295,4.8364274612782951,4.3721830962782953,3.9079387312782954,3.4436943662782955,2.9794500012782956,2.5152056362782957,2.0509612712782959,1.5867169062782958,1.1224725412782957,0.65822817627829555,0.1939838112782955,1.0547118733938987E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":4.5815189806514827},{"$f":"+E432","v":4.5815189806514827},{"$f":"+F432","v":4.5667531375327499},4.5348023382328595,4.4869885024580549,4.4365308272707642,4.3860731520834735,4.3356154768961828,4.285157801708892,4.2347001265216013,4.1842424513343106,4.1337847761470199,4.0833271009597292,4.0328694257724385,3.9824117505851477,3.9306321556916144,3.8801744805043237,3.7332166667613036,3.4910806341687963,3.2489446015762891,3.0068085689837818,2.7646725363912745,2.5225365037987673,2.28040047120626,2.0382644386137527,1.7961284060212457,1.5539923734287386,1.3118563408362316,1.0697203082437245,0.82758427565121773,0.58544824305871068,0.3433122104662038,0.10117617787369693,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,{"$f":"+BR432","v":3.5527136788005009E-15},3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":1.4765843118732924E-2},3.1950799299890281E-2,4.7813835774804817E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290579E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290524E-2,5.1779594893533384E-2,5.0457675187290524E-2,0.14695781374302025,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.24213603259250721,0.2421360325925071,0.24213603259250699,0.24213603259250699,0.24213603259250699,0.24213603259250688,0.24213603259250699,0.24213603259250688,0.24213603259250688,0.10117617787369337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":4.5815189806514827},"     End Excess Deferred",{"$f":"+E430-E431","v":4.5815189806514827},{"$f":"+F430-F431","v":4.5667531375327499},4.5348023382328595,4.4869885024580549,4.4365308272707642,4.3860731520834735,4.3356154768961828,4.285157801708892,4.2347001265216013,4.1842424513343106,4.1337847761470199,4.0833271009597292,4.0328694257724385,3.9824117505851477,3.9306321556916144,3.8801744805043237,3.7332166667613036,3.4910806341687963,3.2489446015762891,3.0068085689837818,2.7646725363912745,2.5225365037987673,2.28040047120626,2.0382644386137527,1.7961284060212457,1.5539923734287386,1.3118563408362316,1.0697203082437245,0.82758427565121773,0.58544824305871068,0.3433122104662038,0.10117617787369693,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,{"$f":"+BR430-BR431","v":3.5527136788005009E-15},3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":4.5815189806514764},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":1.4765843118732924E-2},{"$f":"+G422-G423","v":3.1950799299890281E-2},4.7813835774804817E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290579E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290524E-2,5.1779594893533384E-2,5.0457675187290524E-2,0.14695781374302025,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.24213603259250721,0.2421360325925071,0.24213603259250699,0.24213603259250699,0.24213603259250699,0.24213603259250688,0.24213603259250699,0.24213603259250688,0.24213603259250688,0.10117617787369337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":27108.61108000674},"     Begin Cumulative Difference",{"$f":"+$C436","v":27108.61108000674},{"$f":"+E438","v":27305.041338206738},{"$f":"+F438","v":27377.261596406737},27334.591854606737,27185.632112806736,26938.532371006735,26653.752629206734,26368.972887406733,26084.193145606732,25799.393403806731,25514.623662006732,25229.823920206731,24945.034178406731,24660.244436606732,24375.454694806733,24090.674953006732,23805.865211206732,23521.075469406733,22915.795727606732,21456.15598580673,19996.516244006729,18536.876502206727,17077.236760406726,15617.597018606726,14157.957276806726,12698.317535006727,11238.677793206727,9779.0380514067274,8319.3983096067277,6859.758567806728,5400.1188260067283,3940.4790842067282,2480.8393424067281,1021.1996006067279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":196.4302581999998},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":72.220258199999762},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-42.669741800000111},-148.9597418000003,-247.09974180000017,-284.77974180000001,-284.77974180000001,-284.77974180000001,-284.79974179999999,-284.76974180000002,-284.79974179999999,-284.7897418,-284.7897418,-284.7897418,-284.77974180000001,-284.80974179999998,-284.7897418,-605.27974180000012,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":27305.041338206738},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":27377.261596406737},27334.591854606737,27185.632112806736,26938.532371006735,26653.752629206734,26368.972887406733,26084.193145606732,25799.393403806731,25514.623662006732,25229.823920206731,24945.034178406731,24660.244436606732,24375.454694806733,24090.674953006732,23805.865211206732,23521.075469406733,22915.795727606732,21456.15598580673,19996.516244006729,18536.876502206727,17077.236760406726,15617.597018606726,14157.957276806726,12698.317535006727,11238.677793206727,9779.0380514067274,8319.3983096067277,6859.758567806728,5400.1188260067283,3940.4790842067282,2480.8393424067281,1021.1996006067279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":196.4302581999998},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":72.220258199999762},-42.669741800000111,-148.9597418000003,-247.09974180000017,-284.77974180000001,-284.77974180000001,-284.77974180000001,-284.79974179999999,-284.76974180000002,-284.79974179999999,-284.7897418,-284.7897418,-284.7897418,-284.77974180000001,-284.80974179999998,-284.7897418,-605.27974180000012,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1459.6397418000001,-1021.1996006067279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38445175243076962},0.38445175243076962,0.38445175243076968,0.38445175243076968,0.38445175243076973,0.38445175243076973,0.38445175243076973,0.38445175243076979,0.38445175243076973,0.38445175243076979,0.38445175243076973,0.38445175243076973,0.38445175243076968,0.38445175243076968,0.38445175243076968,0.38445175243076962,0.38445175243076962,0.38445175243076962,0.38445175243076968,0.38445175243076973,0.38445175243076973,0.38445175243076979,0.38445175243076979,0.38445175243076979,0.38445175243076979,0.38445175243076979,0.38445175243076973,0.38445175243076973,0.38445175243076962,0.38445175243076968,0.38445175243076968,0.38445175243076962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":49.785248940789948},{"$f":"IF(F436=0,0,F439*$C441)","v":18.304224440789941},{"$f":"IF(G436=0,0,G439*$C441)","v":-10.814646059210029},-37.753846559210075,-62.627429559210043,-72.177425559210008,-72.177425559210008,-72.177425559210008,-72.182494559209999,-72.174891059210012,-72.182494559209999,-72.179960059210003,-72.179960059210003,-72.179960059210003,-72.177425559210008,-72.185029059209995,-72.179960059210003,-153.40815055921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-369.94569255921004,-258.82303877377518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":49.785248940789948},{"$f":"+F439*F440","v":18.304224440789941},{"$f":"+G439*G440","v":-16.404457010778504},-57.267833776645084,-94.997928760200779,-109.48407079179212,-109.48407079179213,-109.48407079179213,-109.49175982684073,-109.48022627426785,-109.49175982684073,-109.48791530931645,-109.48791530931643,-109.48791530931643,-109.48407079179212,-109.49560434436503,-109.48791530931642,-232.70085744585381,-561.16105665260613,-561.16105665260613,-561.16105665260625,-561.16105665260636,-561.16105665260636,-561.16105665260636,-561.16105665260636,-561.16105665260636,-561.16105665260636,-561.16105665260636,-561.16105665260636,-561.16105665260636,-561.16105665260613,-561.16105665260625,-561.16105665260625,-392.60197603485858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":10457.146724112599},"     Begin Cumulative DFIT",{"$f":"+C443","v":10457.146724112599},{"$f":"+E444","v":10506.93197305339},{"$f":"+F444","v":10525.23619749418},10508.831740483402,10451.563906706757,10356.565977946557,10247.081907154765,10137.597836362973,10028.113765571181,9918.6220057443406,9809.1417794700719,9699.6500196432316,9590.1621043339146,9480.6741890245976,9371.1862737152805,9261.7022029234886,9152.2065985791232,9042.7186832698062,8810.0178258239521,8248.8567691713451,7687.6957125187391,7126.5346558661331,6565.3735992135271,6004.2125425609211,5443.051485908315,4881.890429255709,4320.729372603103,3759.5683159504965,3198.4072592978901,2637.2462026452836,2076.0851459926771,1514.9240893400711,953.76303268746483,392.60197603485858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":10506.93197305339},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":10525.23619749418},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":10508.831740483402},10451.563906706757,10356.565977946557,10247.081907154765,10137.597836362973,10028.113765571181,9918.6220057443406,9809.1417794700719,9699.6500196432316,9590.1621043339146,9480.6741890245976,9371.1862737152805,9261.7022029234886,9152.2065985791232,9042.7186832698062,8810.0178258239521,8248.8567691713451,7687.6957125187391,7126.5346558661331,6565.3735992135271,6004.2125425609211,5443.051485908315,4881.890429255709,4320.729372603103,3759.5683159504965,3198.4072592978901,2637.2462026452836,2076.0851459926771,1514.9240893400711,953.76303268746483,392.60197603485858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38479824450408373},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38445175243076962},0.38445175243076962,0.38445175243076968,0.38445175243076968,0.38445175243076973,0.38445175243076973,0.38445175243076973,0.38445175243076979,0.38445175243076973,0.38445175243076979,0.38445175243076973,0.38445175243076973,0.38445175243076968,0.38445175243076968,0.38445175243076968,0.38445175243076962,0.38445175243076962,0.38445175243076962,0.38445175243076968,0.38445175243076973,0.38445175243076973,0.38445175243076979,0.38445175243076979,0.38445175243076979,0.38445175243076979,0.38445175243076979,0.38445175243076973,0.38445175243076973,0.38445175243076962,0.38445175243076968,0.38445175243076968,0.38445175243076962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38479824450408373},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38445175243076962},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38445175243076962},0.38445175243076968,0.38445175243076968,0.38445175243076973,0.38445175243076973,0.38445175243076973,0.38445175243076979,0.38445175243076973,0.38445175243076979,0.38445175243076973,0.38445175243076973,0.38445175243076968,0.38445175243076968,0.38445175243076968,0.38445175243076962,0.38445175243076962,0.38445175243076962,0.38445175243076968,0.38445175243076973,0.38445175243076973,0.38445175243076979,0.38445175243076979,0.38445175243076979,0.38445175243076979,0.38445175243076979,0.38445175243076973,0.38445175243076973,0.38445175243076962,0.38445175243076968,0.38445175243076968,0.38445175243076962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":10457.146724112599},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":10506.93197305339},{"$f":"+E447+F442","v":10525.23619749418},{"$f":"+F447+G442","v":10508.831740483402},10451.563906706757,10356.565977946557,10247.081907154765,10137.597836362973,10028.113765571181,9918.6220057443406,9809.1417794700719,9699.6500196432316,9590.1621043339146,9480.6741890245976,9371.1862737152805,9261.7022029234886,9152.2065985791232,9042.7186832698062,8810.0178258239521,8248.8567691713451,7687.6957125187391,7126.5346558661331,6565.3735992135271,6004.2125425609211,5443.051485908315,4881.890429255709,4320.729372603103,3759.5683159504965,3198.4072592978901,2637.2462026452836,2076.0851459926771,1514.9240893400711,953.76303268746483,392.60197603485858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":6870.6774782277089},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":6920.4627271684985},{"$f":"IF(F441<>0,+E448+F441,0)","v":6938.7669516092883},{"$f":"IF(G441<>0,+F448+G441,0)","v":6927.9523055500786},6890.1984589908689,6827.5710294316586,6755.3936038724487,6683.2161783132387,6611.0387527540288,6538.856258194819,6466.6813671356094,6394.4988725763997,6322.3189125171893,6250.138952457979,6177.9589923987687,6105.7815668395588,6033.5965377803486,5961.4165777211383,5808.008427161928,5438.0627346027177,5068.1170420435074,4698.171349484297,4328.2256569250867,3958.2799643658768,3588.3342718066669,3218.3885792474571,2848.4428866882472,2478.4971941290373,2108.5515015698275,1738.6058090106173,1368.6601164514072,998.71442389219715,628.76873133298704,258.823038773777,1.8189894035458565E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":3586.4692458848904},{"$f":"+E451","v":3586.4692458848904},{"$f":"+F451","v":3586.4692458848904},3580.879434933322,3561.3654477158871,3528.9949485148964,3491.6883032823143,3454.3816580497323,3417.0750128171503,3379.7657475495198,3342.460412334462,3305.1511470668311,3267.8431918167248,3230.5352365666186,3193.2272813165123,3155.9206360839303,3118.6100607987751,3081.3021055486688,3002.009398662025,2810.7940345686288,2619.5786704752327,2428.3633063818365,2237.1479422884404,2045.932578195044,1854.7172141016476,1663.5018500082513,1472.2864859148549,1281.0711218214585,1089.8557577280621,898.64039363466577,707.4250295412694,516.20966544787325,324.99430135447705,133.77893726108084,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,{"$f":"+BR451","v":-2.5579538487363607E-12},-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},5.5898109515684755,19.513987217435009,32.370499200990736,37.306645232582113,37.306645232582127,37.306645232582127,37.309265267630735,37.305335215057838,37.309265267630735,37.307955250106446,37.307955250106431,37.307955250106431,37.306645232582113,37.310575285155039,37.307955250106417,79.292706886643771,191.21536409339609,191.21536409339609,191.2153640933962,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339609,191.2153640933962,191.2153640933962,133.7789372610834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":3586.4692458848904},"     End Excess Deferred",{"$f":"+E449-E450","v":3586.4692458848904},{"$f":"+F449-F450","v":3586.4692458848904},3580.879434933322,3561.3654477158871,3528.9949485148964,3491.6883032823143,3454.3816580497323,3417.0750128171503,3379.7657475495198,3342.460412334462,3305.1511470668311,3267.8431918167248,3230.5352365666186,3193.2272813165123,3155.9206360839303,3118.6100607987751,3081.3021055486688,3002.009398662025,2810.7940345686288,2619.5786704752327,2428.3633063818365,2237.1479422884404,2045.932578195044,1854.7172141016476,1663.5018500082513,1472.2864859148549,1281.0711218214585,1089.8557577280621,898.64039363466577,707.4250295412694,516.20966544787325,324.99430135447705,133.77893726108084,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,{"$f":"+BR449-BR450","v":-2.5579538487363607E-12},-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12,-2.5579538487363607E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":3586.4692458848931},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":5.5898109515684755},19.513987217435009,32.370499200990736,37.306645232582113,37.306645232582127,37.306645232582127,37.309265267630735,37.305335215057838,37.309265267630735,37.307955250106446,37.307955250106431,37.307955250106431,37.306645232582113,37.310575285155039,37.307955250106417,79.292706886643771,191.21536409339609,191.21536409339609,191.2153640933962,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339609,191.2153640933962,191.2153640933962,133.7789372610834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":27.679146896880184},"     Begin Cumulative Difference",{"$f":"+$C474","v":27.679146896880184},{"$f":"+E476","v":59.672286896880181},{"$f":"+F476","v":87.73542689688017},112.15856689688016,133.21170689688014,151.15484689688014,166.20798689688013,178.59112689688013,190.53426689688013,202.47740689688013,214.42054689688013,226.36368689688013,238.31682689688012,250.25996689688012,262.20310689688012,274.15624689688013,286.09938689688011,298.05252689688012,309.9956668968801,321.94880689688011,317.68194689688011,297.19508689688013,276.70822689688015,256.22136689688017,235.73450689688016,215.24764689688016,194.76078689688015,174.27392689688014,153.78706689688013,133.30020689688013,112.81334689688012,92.326486896880112,71.839626896880105,51.352766896880098,30.865906896880094,10.379046896880091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":31.993139999999993},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":28.063139999999994},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":24.423139999999993},21.053139999999996,17.943139999999996,15.053139999999996,12.383139999999994,11.943139999999996,11.943139999999996,11.943139999999996,11.943139999999996,11.953139999999994,11.943139999999996,11.943139999999996,11.953139999999994,11.943139999999996,11.953139999999994,11.943139999999996,11.953139999999994,-4.2668600000000048,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":59.672286896880181},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":87.73542689688017},112.15856689688016,133.21170689688014,151.15484689688014,166.20798689688013,178.59112689688013,190.53426689688013,202.47740689688013,214.42054689688013,226.36368689688013,238.31682689688012,250.25996689688012,262.20310689688012,274.15624689688013,286.09938689688011,298.05252689688012,309.9956668968801,321.94880689688011,317.68194689688011,297.19508689688013,276.70822689688015,256.22136689688017,235.73450689688016,215.24764689688016,194.76078689688015,174.27392689688014,153.78706689688013,133.30020689688013,112.81334689688012,92.326486896880112,71.839626896880105,51.352766896880098,30.865906896880094,10.379046896880091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":31.993139999999993},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":28.063139999999994},24.423139999999993,21.053139999999996,17.943139999999996,15.053139999999996,12.383139999999994,11.943139999999996,11.943139999999996,11.943139999999996,11.943139999999996,11.953139999999994,11.943139999999996,11.943139999999996,11.953139999999994,11.943139999999996,11.953139999999994,11.943139999999996,11.953139999999994,-4.2668600000000048,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-20.486860000000004,-10.379046896880091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618805,0.26482432739618811,0.26482432739618811,0.26482432739618805,0.26482432739618811,0.26482432739618811,0.26482432739618816,0.26482432739618811,0.26482432739618816,0.26482432739618816,0.26482432739618816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":8.1086613329999988},{"$f":"IF(F474=0,0,F477*$C479)","v":7.1126028329999986},{"$f":"IF(G474=0,0,G477*$C479)","v":6.1900448329999982},5.3359183329999986,4.5476888329999996,3.8152183329999989,3.1385068329999983,3.026988832999999,3.026988832999999,3.026988832999999,3.026988832999999,3.0295233329999984,3.026988832999999,3.026988832999999,3.0295233329999984,3.026988832999999,3.0295233329999984,3.026988832999999,3.0295233329999984,-1.0814356670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-5.1923946670000012,-2.6305694360142593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":8.1086613329999988},{"$f":"+F477*F478","v":7.1126028329999986},{"$f":"+G477*G478","v":6.1900448329999982},5.3359183329999986,4.5476888329999996,3.8152183329999989,3.1385068329999983,3.026988832999999,3.026988832999999,3.026988832999999,3.026988832999999,3.0295233329999984,3.026988832999999,3.026988832999999,3.0295233329999984,3.026988832999999,3.0295233329999984,3.026988832999999,3.0295233329999984,-1.1299683295937004,-5.4254189199598715,-5.4254189199598715,-5.4254189199598715,-5.4254189199598715,-5.4254189199598715,-5.4254189199598697,-5.4254189199598715,-5.4254189199598715,-5.4254189199598697,-5.4254189199598715,-5.4254189199598715,-5.4254189199598724,-5.4254189199598715,-5.4254189199598724,-5.4254189199598724,-2.7486241134797642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":10.677230915471531},"     Begin Cumulative DFIT",{"$f":"+C481","v":10.677230915471531},{"$f":"+E482","v":18.78589224847153},{"$f":"+F482","v":25.89849508147153},32.088539914471525,37.42445824747152,41.972147080471522,45.78736541347152,48.925872246471521,51.952861079471518,54.979849912471515,58.006838745471512,61.033827578471509,64.063350911471503,67.090339744471507,70.117328577471511,73.146851910471511,76.173840743471516,79.203364076471516,82.23035290947152,85.25987624247152,84.129907912877826,78.704488992917959,73.279070072958092,67.853651152998225,62.428232233038351,57.002813313078477,51.57739439311861,46.151975473158735,40.726556553198861,35.301137633238994,29.875718713279124,24.450299793319253,19.024880873359379,13.599461953399508,8.1740430334396361,2.7486241134797638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":18.78589224847153},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":25.89849508147153},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":32.088539914471525},37.42445824747152,41.972147080471522,45.78736541347152,48.925872246471521,51.952861079471518,54.979849912471515,58.006838745471512,61.033827578471509,64.063350911471503,67.090339744471507,70.117328577471511,73.146851910471511,76.173840743471516,79.203364076471516,82.23035290947152,85.25987624247152,84.129907912877826,78.704488992917959,73.279070072958092,67.853651152998225,62.428232233038351,57.002813313078477,51.57739439311861,46.151975473158735,40.726556553198861,35.301137633238994,29.875718713279124,24.450299793319253,19.024880873359379,13.599461953399508,8.1740430334396361,2.7486241134797638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38575000000000004},{"$f":"IF(F474=0,0,+F481/F474)","v":0.31481770224317823},{"$f":"IF(G474=0,0,+G481/G474)","v":0.29518856860309489},0.28609976751908828,0.28093970957403902,0.2776764883305759,0.27548234154282381,0.27395466447065814,0.27266938344265995,0.27153572714644775,0.27052835926851898,0.26962729055687912,0.26881589414242985,0.26808258858323974,0.26741608597737715,0.26680716831517115,0.26624957700775204,0.26573626099091657,0.26526291071295977,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618805,0.26482432739618811,0.26482432739618811,0.26482432739618805,0.26482432739618811,0.26482432739618811,0.26482432739618816,0.26482432739618811,0.26482432739618816,0.26482432739618816,0.26482432739618816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.31481770224317823},{"$f":"IF(F476=0,0,+F482/F476)","v":0.29518856860309489},{"$f":"IF(G476=0,0,+G482/G476)","v":0.28609976751908828},0.28093970957403902,0.2776764883305759,0.27548234154282381,0.27395466447065814,0.27266938344265995,0.27153572714644775,0.27052835926851898,0.26962729055687912,0.26881589414242985,0.26808258858323974,0.26741608597737715,0.26680716831517115,0.26624957700775204,0.26573626099091657,0.26526291071295977,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618811,0.26482432739618805,0.26482432739618811,0.26482432739618811,0.26482432739618805,0.26482432739618811,0.26482432739618811,0.26482432739618816,0.26482432739618811,0.26482432739618816,0.26482432739618816,0.26482432739618816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":10.677230915471531},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":18.78589224847153},{"$f":"+E485+F480","v":25.89849508147153},{"$f":"+F485+G480","v":32.088539914471525},37.42445824747152,41.972147080471522,45.78736541347152,48.925872246471521,51.952861079471518,54.979849912471515,58.006838745471512,61.033827578471509,64.063350911471503,67.090339744471507,70.117328577471511,73.146851910471511,76.173840743471516,79.203364076471516,82.23035290947152,85.25987624247152,84.129907912877826,78.704488992917959,73.279070072958092,67.853651152998225,62.428232233038351,57.002813313078477,51.57739439311861,46.151975473158735,40.726556553198861,35.301137633238994,29.875718713279124,24.450299793319253,19.024880873359379,13.599461953399508,8.1740430334396361,2.7486241134797638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":7.0152797810142831},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":15.123941114014283},{"$f":"IF(F479<>0,+E486+F479,0)","v":22.236543947014283},{"$f":"IF(G479<>0,+F486+G479,0)","v":28.426588780014281},33.76250711301428,38.310195946014282,42.125414279014279,45.26392111201428,48.290909945014278,51.317898778014275,54.344887611014272,57.371876444014269,60.401399777014269,63.428388610014267,66.455377443014271,69.484900776014271,72.511889609014275,75.541412942014276,78.56840177501428,81.59792510801428,80.516489441014272,75.32409477401427,70.131700107014268,64.939305440014266,59.746910773014264,54.554516106014262,49.36212143901426,44.169726772014258,38.977332105014256,33.784937438014254,28.592542771014251,23.400148104014249,18.207753437014247,13.015358770014245,7.8229641030142441,2.6305694360142429,-1.6431300764452317E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":3.6619511344572482},{"$f":"+E489","v":3.6619511344572482},{"$f":"+F489","v":3.6619511344572482},3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6134184718635489,3.3803942189036786,3.1473699659438084,2.9143457129839381,2.6813214600240678,2.4482972070641975,2.215272954104329,1.9822487011444587,1.7492244481845884,1.5162001952247199,1.2831759422648497,1.0501516893049794,0.8171274363451082,0.58410318338523792,0.35107893042536675,0.11805467746549558,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,{"$f":"+BR489","v":-9.3258734068513149E-15},-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8532662593699261E-2,0.23302425295987028,0.23302425295987028,0.23302425295987028,0.23302425295987028,0.23302425295987028,0.23302425295986851,0.23302425295987028,0.23302425295987028,0.23302425295986851,0.23302425295987028,0.23302425295987028,0.23302425295987117,0.23302425295987028,0.23302425295987117,0.23302425295987117,0.11805467746550491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":3.6619511344572482},"     End Excess Deferred",{"$f":"+E487-E488","v":3.6619511344572482},{"$f":"+F487-F488","v":3.6619511344572482},3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6619511344572482,3.6134184718635489,3.3803942189036786,3.1473699659438084,2.9143457129839381,2.6813214600240678,2.4482972070641975,2.215272954104329,1.9822487011444587,1.7492244481845884,1.5162001952247199,1.2831759422648497,1.0501516893049794,0.8171274363451082,0.58410318338523792,0.35107893042536675,0.11805467746549558,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,{"$f":"+BR487-BR488","v":-9.3258734068513149E-15},-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15,-9.3258734068513149E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":3.6619511344572575},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8532662593699261E-2,0.23302425295987028,0.23302425295987028,0.23302425295987028,0.23302425295987028,0.23302425295987028,0.23302425295986851,0.23302425295987028,0.23302425295987028,0.23302425295986851,0.23302425295987028,0.23302425295987028,0.23302425295987117,0.23302425295987028,0.23302425295987117,0.23302425295987117,0.11805467746550491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":3594.7127159999995},{"$f":"SUM(E493:CI493)","v":3594.7127160000027},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":1.4765843118732924E-2},5.6217617508683659,19.561801053209813,32.420956876178025,37.357102907769402,37.357102907769416,37.357102907769416,37.359722942818024,37.355792890245127,37.359722942818024,37.358412925293734,37.35841292529372,37.35841292529372,37.358424827475645,37.361032960342328,37.454913063849439,79.534842919236283,191.45750012598859,191.50603278858227,191.69052437894857,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894845,191.69052437894857,191.54956452422977,134.01196151404326,0.23302425295987117,0.11805467746550491,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":1.4765843118732924E-2},5.6217617508683659,19.561801053209813,32.420956876178025,37.357102907769402,37.357102907769416,37.357102907769416,37.359722942818024,37.355792890245127,37.359722942818024,37.358412925293734,37.35841292529372,37.35841292529372,37.358424827475645,37.361032960342328,37.454913063849439,79.534842919236283,191.45750012598859,191.50603278858227,191.69052437894857,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894868,191.69052437894845,191.69052437894857,191.54956452422977,134.01196151404326,0.23302425295987117,0.11805467746550491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":1.4765843118732924E-2},3.1950799299890281E-2,4.7813835774804817E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290579E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290552E-2,5.0457675187290524E-2,5.1779594893533384E-2,5.0457675187290524E-2,0.14695781374302025,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.2421360325925071,0.24213603259250721,0.2421360325925071,0.24213603259250699,0.24213603259250699,0.24213603259250699,0.24213603259250688,0.24213603259250699,0.24213603259250688,0.24213603259250688,0.10117617787369337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},5.5898109515684755,19.513987217435009,32.370499200990736,37.306645232582113,37.306645232582127,37.306645232582127,37.309265267630735,37.305335215057838,37.309265267630735,37.307955250106446,37.307955250106431,37.307955250106431,37.306645232582113,37.310575285155039,37.307955250106417,79.292706886643771,191.21536409339609,191.21536409339609,191.2153640933962,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339632,191.21536409339609,191.2153640933962,191.2153640933962,133.7789372610834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8532662593699261E-2,0.23302425295987028,0.23302425295987028,0.23302425295987028,0.23302425295987028,0.23302425295987028,0.23302425295986851,0.23302425295987028,0.23302425295987028,0.23302425295986851,0.23302425295987028,0.23302425295987028,0.23302425295987117,0.23302425295987028,0.23302425295987117,0.23302425295987117,0.11805467746550491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"383","index":18,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.3000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,{"$f":"+K23","v":0},{"$f":"+L23","v":0},{"$f":"+M23","v":0},{"$f":"+N23","v":0},{"$f":"+O23","v":0},{"$f":"+P23","v":0},{"$f":"+Q23","v":0},{"$f":"+R23","v":0},{"$f":"+S23","v":0},{"$f":"+T23","v":0},{"$f":"+U23","v":0},{"$f":"+V23","v":0},{"$f":"+W23","v":0},{"$f":"+X23","v":0},{"$f":"+Y23","v":0},{"$f":"+Z23","v":0},{"$f":"+AA23","v":0},{"$f":"+AB23","v":0},{"$f":"+AC23","v":0},{"$f":"+AD23","v":0},{"$f":"+AE23","v":0},{"$f":"+AF23","v":0},{"$f":"+AG23","v":0},{"$f":"+AH23","v":0},{"$f":"+AI23","v":0},{"$f":"+AJ23","v":0},{"$f":"+AK23","v":0},{"$f":"+AL23","v":0},{"$f":"+AM23","v":0},{"$f":"+AN23","v":0},{"$f":"+AO23","v":0},{"$f":"+AP23","v":0},{"$f":"+AQ23","v":0},{"$f":"+AR23","v":0},{"$f":"+AS23","v":0},{"$f":"+AT23","v":0},{"$f":"+AU23","v":0},{"$f":"+AV23","v":0},{"$f":"+AW23","v":0},{"$f":"+AX23","v":0},{"$f":"+AY23","v":0},{"$f":"+AZ23","v":0},{"$f":"+BA23","v":0},{"$f":"+BB23","v":0},{"$f":"+BC23","v":0},{"$f":"+BD23","v":0},{"$f":"+BE23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+K24","v":0},{"$f":"+L24","v":0},{"$f":"+M24","v":0},{"$f":"+N24","v":0},{"$f":"+O24","v":0},{"$f":"+P24","v":0},{"$f":"+Q24","v":0},{"$f":"+R24","v":0},{"$f":"+S24","v":0},{"$f":"+T24","v":0},{"$f":"+U24","v":0},{"$f":"+V24","v":0},{"$f":"+W24","v":0},{"$f":"+X24","v":0},{"$f":"+Y24","v":0},{"$f":"+Z24","v":0},{"$f":"+AA24","v":0},{"$f":"+AB24","v":0},{"$f":"+AC24","v":0},{"$f":"+AD24","v":0},{"$f":"+AE24","v":0},{"$f":"+AF24","v":0},{"$f":"+AG24","v":0},{"$f":"+AH24","v":0},{"$f":"+AI24","v":0},{"$f":"+AJ24","v":0},{"$f":"+AK24","v":0},{"$f":"+AL24","v":0},{"$f":"+AM24","v":0},{"$f":"+AN24","v":0},{"$f":"+AO24","v":0},{"$f":"+AP24","v":0},{"$f":"+AQ24","v":0},{"$f":"+AR24","v":0},{"$f":"+AS24","v":0},{"$f":"+AT24","v":0},{"$f":"+AU24","v":0},{"$f":"+AV24","v":0},{"$f":"+AW24","v":0},{"$f":"+AX24","v":0},{"$f":"+AY24","v":0},{"$f":"+AZ24","v":0},{"$f":"+BA24","v":0},{"$f":"+BB24","v":0},{"$f":"+BC24","v":0},{"$f":"+BD24","v":0},{"$f":"+BE24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"384","index":19,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.4549999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"385","index":20,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.4000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"387","index":21,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":183.4061670000001}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":183.4061670000001},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":183.40616700000007}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24376.11},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1386.2900000000009},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.04}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",24376,{"$f":"IFERROR(+B31/$B$32,0)","v":1},{"$f":"+C31*$D$8","v":24376.11},{"$f":"2018-A31","v":1},{"$f":"+D31*$F$8","v":975.0444},{"$f":"+F31*E31","v":975.0444},{"$f":"+IF(D31-G31<0,0,D31-G31)","v":23401.065600000002},{"$f":"+$E$8*J31","v":1386.2900000000009},{"$f":"IF($H$32=0,IF($B$32=0,0,C31),H31/$H$32)","v":1}]
["Total",{"$f":"SUM(B11:B31)","v":24376},null,{"$f":"SUM(D11:D31)","v":24376.11},null,{"$f":"SUM(F11:F31)","v":975.0444},{"$f":"SUM(G11:G31)","v":975.0444},{"$f":"SUM(H11:H31)","v":23401.065600000002},{"$f":"SUM(I11:I31)","v":1386.2900000000009}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"+I31","v":1386.2900000000009},null,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":1386.2900000000009},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":975.0444},975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,{"$f":"SUM(AZ38:AZ58)","v":975.0444},975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444,975.0444]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":1386.2900000000009},"     Begin Cumulative Difference",{"$f":"+$C474","v":1386.2900000000009},{"$f":"+E476","v":411.24560000000088},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":-975.0444},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":-975.0444},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":411.24560000000088},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":-975.0444},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":-411.24560000000088},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38575000000000015},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":-247.12500318000002},{"$f":"IF(F474=0,0,F477*$C479)","v":-104.23019732000023},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":-376.12337729999996},{"$f":"+F477*F478","v":-158.63799020000039},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":534.76136750000035},"     Begin Cumulative DFIT",{"$f":"+C481","v":534.76136750000035},{"$f":"+E482","v":158.63799020000039},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":158.63799020000039},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38575000000000015},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38575000000000015},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":534.76136750000035},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":158.63799020000039},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":351.35520050000025},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":104.23019732000023},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":183.4061670000001},{"$f":"+E489","v":54.407792880000159},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":128.99837411999994},{"$f":"+F479-F480","v":54.407792880000159},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":183.4061670000001},"     End Excess Deferred",{"$f":"+E487-E488","v":54.407792880000159},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":183.4061670000001},{"$f":"+E479-E480","v":128.99837411999994},{"$f":"+F479-F480","v":54.407792880000159},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":183.4061670000001},{"$f":"SUM(E493:CI493)","v":183.4061670000001},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":128.99837411999994},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":54.407792880000159},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":128.99837411999994},{"$f":"SUM(F498:F518)","v":54.407792880000159},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":128.99837411999994},{"$f":"+F490","v":54.407792880000159},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"389","index":22,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.04}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY38:AY58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"390","index":23,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.02}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3910","index":24,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.6999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3912","index":25,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3913","index":26,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1212.8900000000001},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3914","index":27,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,{"$f":"+$F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"391S","index":28,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3921","index":29,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.11}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3922","index":30,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28000},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.08}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3923","index":31,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3924","index":32,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.3000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"393","index":33,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.8000000000000003E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"394","index":34,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7.3999999999999996E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"395","index":35,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F31","v":0},0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"396","index":36,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F31","v":0},0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"397","index":37,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7.0000000000000007E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F31","v":0},0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"398","index":38,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4.5999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F31","v":0},0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"399","index":39,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Q:Q,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F31","v":0},0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sheet3","index":40,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Key\nCode","(All)"]
["EY Notes","(All)"]
[]
["Row Labels","Sum of Acquired\nValue","Sum of Salv/168 Allow\nSec 179","Sum of Current Accum Depr","Sum of NTV"]
[3761,91633,0,30677.58,60955.42]
["3761",69899.02,34949.519999999997,3067.8199999999997,31881.680000000008]
["379",162952.04999999999,81476.03,8936.9,72539.12]
["3801",17553.879999999997,8070.61,957.92000000000007,8525.35]
["380G",188730.94,75498.8,6804.18,106427.96]
["381",132827.58000000002,66413.790000000008,15826.589999999998,50587.200000000004]
["382",52589.009999999995,25931.010000000002,4220.91,22437.089999999997]
["Grand Total",716185.48,292339.76,70491.900000000009,353353.82000000007]

{"sheet":"CY_Report","index":41,"n_rows":49,"n_cols":24,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
["FPU-FT MEADE"]
["Report as of 12/31/2017"]
[]
[null,null,null,{"$f":"IF(X4=\"\",\"\",IF(LEN(X4)=3,X4&\"0\",X4))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L4-O4-T4","v":0},{"$f":"IF(AQ4=\"\",\"\",IF(LEN(AQ4)=3,AQ4&\"0\",LEFT(AQ4,4)))","v":""}]
["Sys No","Ext","Description","FERC Code","ferc_upd","G/L Expense Acct No","G/L Asset Acct No","G/L Accum Acct No","In Svc \nDate","Vintage","Location","Acquired\nValue","P\nT","Est\nLife","Salv/168 Allow\nSec 179","Depreciable\nBasis","Prior\nThru","Prior Accum\nDepreciation","Current YTD Depreciation","Current Accum Depr","Key\nCode","EY Notes","NTV","FERC Code (Original)"]
["000001","000","Mains",3761,3761,null,"FT00-00000-1010-3760","FT00-00000-1080-3760","2014-01-01","2014","FT MEADE",91633,"P"," 15  00",0,91633,null,23904.76,6772.82,30677.58,"m",null,{"$f":"L6-O6-T6","v":60955.42},3761]
["000002","000","Services 2\"",{"$f":"IF(X7=\"\",\"\",IF(LEN(X7)=3,X7&\"0\",X7))","v":"3801"},{"$f":"VLOOKUP(D7,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2016-06-30","2016","FT MEADE",550,"P"," 20  00",275,275,null,10.31,19.850000000000001,30.16,"r",null,244.84,"3801"]
["000003","000","Other Meter Devices","3810",{"$f":"VLOOKUP(D8,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FT00-00000-1010-3810","FT00-00000-1080-3810","2014-09-30","2014","FT MEADE",8929,"P"," 20  00",4464.5,4464.5,null,787.81,275.75,1063.56,"r",null,3400.94,"3810"]
["000004","000","Meters 275 and under","3810",{"$f":"VLOOKUP(D9,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FT00-00000-1010-3810","FT00-00000-1080-3810","2014-09-30","2014","FT MEADE",57843.48,"P"," 20  00",28921.74,28921.74,null,5103.5600000000004,1786.36,6889.92,"r",null,22031.82,"3810"]
["000005","000","Other Meter Devices","3810",{"$f":"VLOOKUP(D10,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FT00-00000-1010-3810","FT00-00000-1080-3810","2014-12-31","2014","FT MEADE",57843.48,"P"," 20  00",28921.74,28921.74,null,5103.5600000000004,1786.36,6889.92,"r",null,22031.82,"3810"]
["000006","000","Meters 275 and under","3810",{"$f":"VLOOKUP(D11,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FT00-00000-1010-3810","FT00-00000-1080-3810","2014-12-31","2014","FT MEADE",6842.02,"P"," 20  00",3421.01,3421.01,null,603.66999999999996,211.3,814.97,"r",null,2606.04,"3810"]
["000007","000","Meter Installs","3820",{"$f":"VLOOKUP(D12,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FT00-00000-1010-3820","FT00-00000-1080-3820","2015-12-31","2015","FT MEADE",22895.5,"P"," 20  00",11447.75,11447.75,null,957.85,786.74,1744.59,"mr",null,9703.16,"3820"]
["000008","000","Other Meter Devices","3810",{"$f":"VLOOKUP(D13,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FT00-00000-1010-3810","FT00-00000-1080-3810","2014-06-30","2014","FT MEADE",1369.6,"P"," 20  00",684.8,684.8,null,126.33,41.89,168.22,"mr",null,516.57999999999993,"3810"]
["000009","000","Meter Installs","3820",{"$f":"VLOOKUP(D14,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FT00-00000-1010-3820","FT00-00000-1080-3820","2015-03-31","2015","FT MEADE",450,"P"," 20  00",225,225,null,30.54,14.59,45.13,"mr",null,179.87,"3820"]
["000010","000","Services 2\"","3801",{"$f":"VLOOKUP(D15,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2015-09-30","2014","FT MEADE",850,"P"," 20  00",425,425,null,46.62,28.38,75,"r",null,350,"3801"]
["000011","000","Services 2\"","3801",{"$f":"VLOOKUP(D16,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2014-06-30","2014","FT MEADE",400,"P"," 20  00",200,200,null,35.299999999999997,12.35,47.65,"r",null,152.35,"3801"]
["000012","000","Meter Installs","3820",{"$f":"VLOOKUP(D17,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FT00-00000-1010-3820","FT00-00000-1080-3820","2014-12-31","2014","FT MEADE",65,"P"," 20  00",32.5,32.5,null,5.74,2.0099999999999998,7.75,"r",null,24.75,"3820"]
["000013","000","Services 2\"","3801",{"$f":"VLOOKUP(D18,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2015-09-30","2015","FT MEADE",850,"P"," 20  00",425,425,null,42.93,28.66,71.59,"mr",null,353.40999999999997,"3801"]
["000014","000","Meter Installs","3820",{"$f":"VLOOKUP(D19,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FT00-00000-1010-3820","FT00-00000-1080-3820","2015-09-30","2015","FT MEADE",28451.51,"P"," 20  00",14225.76,14225.75,null,1437.02,959.16,2396.1799999999998,"mr",null,11829.569999999998,"3820"]
["000015","000","Services 2\"","3801",{"$f":"VLOOKUP(D20,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2015-06-30","2015","FT MEADE",1341,"P"," 20  00",670.5,670.5,null,79.36,44.34,123.7,"mr",null,546.79999999999995,"3801"]
["000016","000","Services 2\"","3801",{"$f":"VLOOKUP(D21,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2015-12-31","2015","FT MEADE",1883.2,"P"," 20  00",941.6,941.6,null,78.790000000000006,64.709999999999994,143.5,"mr",null,798.1,"3801"]
["000017","000","Ground bed and rectifier","3761",{"$f":"VLOOKUP(D22,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FT00-00000-1010-3761","FT00-00000-1080-3761","2016-07-31","2016","FT MEADE",48384.23,"P"," 20  00",24192.12,24192.11,null,907.21,1746.37,2653.58,"r",null,21538.530000000006,"3761"]
["000018","000","Ft Meade Gate Station","3790",{"$f":"VLOOKUP(D23,'FERC Code upd'!A:B,2,0)","v":"379"},null,"FT00-00000-1010-3790","FT00-00000-1080-3790","2016-07-31","2016","FT MEADE",162952.04999999999,"P"," 20  00",81476.03,81476.02,null,3055.35,5881.55,8936.9,"r",null,72539.12,"3790"]
["000019","000","Ground bed and rectifier","3761",{"$f":"VLOOKUP(D24,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FT00-00000-1010-3761","FT00-00000-1080-3761","2016-12-31","2016","FT MEADE",300,"P"," 20  00",150,150,null,5.63,10.83,16.46,"r",null,133.54,"3761"]
["000020","000","One half inch services","3801",{"$f":"VLOOKUP(D25,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2016-12-31","2016","FT MEADE",1078,"P"," 20  00",539,539,null,20.21,38.909999999999997,59.12,"r",null,479.88,"3801"]
["000021","000","SERVICES-1.25INCH","3801",{"$f":"VLOOKUP(D26,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2016-12-31","2016","FT MEADE",5040.1099999999997,"P"," 20  00",2520.06,2520.0500000000002,null,94.5,181.92,276.42,"r",null,2243.6299999999997,"3801"]
["000022","000","GRIP SERVICES","380G",{"$f":"VLOOKUP(D27,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FT00-00000-1010-380G","FT00-00000-1080-380G","2016-12-31","2016","FT MEADE",70870.5,"P"," 20  00",35435.25,35435.25,null,1328.82,2557.98,3886.8,"r",null,31548.45,"380G"]
["000023","000","GRIP SERVICES","380G",{"$f":"VLOOKUP(D28,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FT00-00000-1010-380G","FT00-00000-1080-380G","2017-03-31","2017","FT MEADE",26283.26,"P"," 20  00",13141.63,13141.63,null,0,492.81,492.81,"r",null,12648.82,"380G"]
["000024","000","GRIP SERVICES","380G",{"$f":"VLOOKUP(D29,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FT00-00000-1010-380G","FT00-00000-1080-380G","2017-05-31","2017","FT MEADE",32901.379999999997,"P"," 20  00",16450.689999999999,16450.689999999999,null,0,616.9,616.9,"r",null,15833.789999999999,"380G"]
["000025","000","SERVICES-1.25INCH","3801",{"$f":"VLOOKUP(D30,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2017-06-30","2017","FT MEADE",2752.9,"P"," 20  00",1376.45,1376.45,null,0,51.62,51.62,"r",null,1324.8300000000002,"3801"]
["000026","000","GRIP SERVICES","380G",{"$f":"VLOOKUP(D31,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FT00-00000-1010-380G","FT00-00000-1080-380G","2017-06-30","2017","FT MEADE",17919.04,"P"," 20  00",8959.52,8959.52,null,0,335.98,335.98,"r",null,8623.5400000000009,"380G"]
["000027","000","GRIP SERVICES","380G",{"$f":"VLOOKUP(D32,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FT00-00000-1010-380G","FT00-00000-1080-380G","2017-07-31","2017","FT MEADE",187,"P"," 20  00",93.5,93.5,null,0,3.51,3.51,"r",null,89.99,"380G"]
["000028","000","SERVICES-1.25INCH","3801",{"$f":"VLOOKUP(D33,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2017-07-31","2017","FT MEADE",1396,"P"," 20  00",698,698,null,0,26.18,26.18,"r",null,671.82,"3801"]
["000029","000","GRIP SERVICES","380G",{"$f":"VLOOKUP(D34,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FT00-00000-1010-380G","FT00-00000-1080-380G","2017-07-31","2017","FT MEADE",2836.42,"P"," 20  00",1418.21,1418.21,null,0,53.18,53.18,"r",null,1365.03,"380G"]
["000030","000","FT MEADE MAIN REPLACEMENT 2","3761",{"$f":"VLOOKUP(D35,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FT00-00000-1010-3761","FT00-00000-1080-3761","2017-08-31","2017","FT MEADE",21214.79,"P"," 20  00",10607.4,10607.39,null,0,397.78,397.78,"r",null,10209.61,"3761"]
["000031","000","Meter Installs","3820",{"$f":"VLOOKUP(D36,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FT00-00000-1010-3820","FT00-00000-1080-3820","2017-10-31","2017","FT MEADE",408.25,"P"," 20  00",0,408.25,null,0,15.31,15.31,null,null,392.94,"3820"]
["000032","000","GRIP SERVICES","380G",{"$f":"VLOOKUP(D37,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FT00-00000-1010-380G","FT00-00000-1080-380G","2017-10-31","2017","FT MEADE",24138.240000000002,"P"," 20  00",0,24138.240000000002,null,0,905.18,905.18,null,null,23233.06,"380G"]
["000033","000","Meter Installs","3820",{"$f":"VLOOKUP(D38,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FT00-00000-1010-3820","FT00-00000-1080-3820","2017-12-31","2017","FT MEADE",318.75,"P"," 20  00",0,318.75,null,0,11.95,11.95,null,null,306.8,"3820"]
["000034","000","SERVICES-1.25INCH","3801",{"$f":"VLOOKUP(D39,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FT00-00000-1010-3801","FT00-00000-1080-3801","2017-12-31","2017","FT MEADE",1412.67,"P"," 20  00",0,1412.67,null,0,52.98,52.98,null,null,1359.69,"3801"]
["000035","000","GRIP SERVICES","380G",{"$f":"VLOOKUP(D40,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FT00-00000-1010-380G","FT00-00000-1080-380G","2017-12-31","2017","FT MEADE",13595.1,"P"," 20  00",0,13595.1,null,0,509.82,509.82,null,null,13085.28,"380G"]
[]
[null,null,null,null,null,null,null,null,null,null,"Grand Total",716185.48,null,null,292339.76,423845.72,null,43765.87,26726.03,70491.899999999994,null,null,{"$f":"SUM(W6:W41)","v":353353.82}]
[null,null,null,null,null,null,null,null,null,null,"Less disposals and transfers",0,null,null,0,0,null,0,0,null,null,null,{"$f":"-SUMIFS($W$6:$W$41,$U$6:$U$41,\"*d*\")+-SUMIFS($W$6:$W$41,$U$6:$U$41,\"*t*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Count = 0"]
[null,null,null,null,null,null,null,null,null,null,"Net Grand Total",716185.48,null,null,292339.76,423845.72,null,43765.87,26726.03,70491.899999999994,null,null,{"$f":"SUM(W42:W43)","v":353353.82}]
[null,null,null,null,null,null,null,null,null,null,"Count = 35"]
[]
["\n\n\nReport Assumptions ",null,"Report Name:  Depreciation Expense_1  \nSource Report:  Depreciation Expense \n\nCalculation Assumptions: \n      Short Year: none \n      Include Sec 168 Allowance & Sec 179: No \n      Adjustment Convention: None \n\nKey Codes: \n      a:      A depreciation adjustment amount is included in the reporting period. \n      b:      The asset's business-use percentage is less than 100%. \n      d:      The asset has been disposed. \n      f:      The asset has switched from a MACRS table calculation to the MACRS formula calculation. \n      l:      The asset's depreciation has been limited by luxury auto rules. \n      m:      The asset's depreciation was calculated using the mid-quarter convention. \n      r:      The asset's acquired value was reduced to arrive at the depreciable basis. \n      s:      The asset has switched from declining-balance to a straight-line. \n      t:      The asset was transferred. \n      v:      The asset has switched to remaining value over remaining life due to ACE. \n\nGroup/Sorting Criteria: \n      Group = All Complete Assets \n      Include Assets that meet the following conditions: \n            All Complete Assets \n      Sorted by: System No, Extension "]
["May 22, 2018 at 11:46 AM",null,"Page 1"]

{"sheet":"Forecast","index":42,"n_rows":21,"n_cols":44,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["FPU-FT MEADE"]
["Tax Depreciation 2018-2058"]
["Group By FERC Code - Vintage"]
["FYE Month = December"]
[]
["FERC Code",null,"Vintage","2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058"]
["3761",3761,"2014",6095.54,5485.99,5410.84,5410.84,5410.84,5410.84,5410.84,5410.83,5410.84,5410.83,5410.84,676.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":"3761"},"2016",1625.41,1503.5,1390.74,1286.44,1189.9499999999998,1100.7,1086.0299999999997,1086.02,1086.0299999999997,1086.02,1086.0299999999997,1086.02,1086.02,1086.04,1086.02,1086.04,1086.02,1086.02,543.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":"3761"},"2017",765.72,708.29,655.16999999999996,606.03,560.58000000000004,518.54,479.65,473.25,473.25,473.25,473.25,473.25,473.25,473.25,473.25,473.25,473.25,473.25,473.25,236.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A10,'FERC Code upd'!A:B,2,0)","v":"379"},"2016",5440.43,5032.3999999999996,4654.97,4305.8500000000004,3982.91,3684.19,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,3635.07,1817.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":"3801"},"2014",37.68,34.85,32.24,29.82,28.14,27.88,27.88,27.88,27.88,27.88,27.89,27.88,27.89,27.88,27.88,27.89,23.43,9.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":"3801"},"2015",127.38,117.83,108.99,100.81,93.24,90.86,90.86,90.86,90.86,90.86,90.85,90.85,90.86,90.85,90.86,90.85,90.84,59.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":"3801"},"2016",222.62,205.93,190.49,176.2,162.97999999999999,150.76,148.75,148.75,148.75,148.75,148.76,148.75,148.75,148.75,148.75,148.75,148.74,148.75,74.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"3801"},"2017",251.73,232.85,215.38,199.23,184.29,170.47,157.68,155.58000000000001,155.58000000000001,155.58000000000001,155.58000000000001,155.57,155.57,155.58000000000001,155.57,155.58000000000001,155.57,155.57,155.59,77.790000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"380G"},"2016",2366.13,2188.67,2024.52,1872.69,1732.23,1602.32,1580.95,1580.95,1580.95,1580.95,1580.95,1580.95,1580.95,1580.95,1580.95,1580.96,1580.95,1580.95,790.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"380G"},"2017",5615.98,5194.76,4805.17,4444.7700000000004,4111.41,3803.06,3517.84,3470.92,3470.92,3470.92,3470.92,3470.93,3470.92,3470.91,3470.93,3470.91,3470.95,3470.9,3470.91,1735.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"381"},"2014",3794.04,3509.5,3246.28,3002.81,2963.07,2963.08,2963.07,2963.08,2963.07,2963.07,2963.08,2963.07,2963.08,2963.07,2963.05,2963.08,1477.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":"382"},"2014",1.86,1.72,1.59,1.47,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.44,1.45,0.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"382"},"2015",1628.45,1506.32,1393.34,1288.8399999999999,1192.33,1154.9100000000001,1154.9100000000001,1154.9100000000001,1154.9100000000001,1154.92,1154.9100000000001,1154.92,1154.9000000000001,1154.9100000000001,1154.9100000000001,1154.9100000000001,1154.9100000000001,844.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A20,'FERC Code upd'!A:B,2,0)","v":"382"},"2017",52.48,48.55,44.91,41.54,38.43,35.54,32.869999999999997,32.43,32.43,32.43,32.43,32.44,32.43,32.43,32.44,32.43,32.44,32.43,32.44,16.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grand Total",null,null,28025.45,25771.16,24174.63,22767.340000000004,21651.85,20714.599999999999,20287.850000000002,20231.980000000003,20231.990000000002,20231.980000000003,20232.010000000002,15497.500000000002,14821.14,14821.140000000001,14821.119999999999,14821.170000000002,13330.59,11496.609999999999,7357.5899999999992,2066.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FERC Code upd","index":43,"n_rows":36,"n_cols":3,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["FERC Code","Tab name"]
["3110","311",{"$f":"TEXT(B2,0)","v":"311"}]
["3750","375",{"$f":"TEXT(B3,0)","v":"375"}]
["3760","3760","3760"]
["3761","3761","3761"]
["3762","3762","3762"]
["376G","376G","376G"]
["3780","378","378"]
["3790","379","379"]
["3801","3801","3801"]
["3802","3802","3802"]
["380G","380G","380G"]
["3810","381","381"]
["3820","382","382"]
["3830","383","383"]
["3840","384","384"]
["3850","385","385"]
["3870","387","387"]
["3890","389","389"]
["3900","390","390"]
["3910","3910","3910"]
["3912","3912","3912"]
["3913","3913","3913"]
["3914","3914","3914"]
["391S","391S","391S"]
["3921","3921","3921"]
["3922","3922","3922"]
["3923","3923","3923"]
["3924","3924","3924"]
["3930","393","393"]
["3940","394","394"]
["3950","395","395"]
["3960","396","396"]
["3970","397","397"]
["3980","398","398"]
["3990","399","399"]

{"sheet":"Plant Balance ","index":44,"n_rows":60,"n_cols":31,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,18,1,29]]}
["FT FPU Natural Gas"]
["FT00 - FORT MEADE- NATURAL GAS PLANT IN SERVICE"]
[null,null,"FT00 Plant Depreciation"]
["ACCT",null,"DESCRIPTION","Acct","Actual","Actuals","Actuals","Actuals","Actuals","Actuals","Actuals","Actuals","Actuals","Actuals","Actuals","Actual"]
["NO.",null,null,"BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE",2017]
[null,null,null,"2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-30","2017-06-30","2017-07-31","2017-08-30","2017-09-30","2017-10-30","2017-11-30","2017-12-31","ADDITIONS"]
[1210,{"$f":"VLOOKUP(TEXT(A7,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#VALUE!"}},"Organization",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3030,{"$f":"VLOOKUP(TEXT(A8,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#VALUE!"}},"Franchises & Consents",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3740,{"$f":"VLOOKUP(TEXT(A9,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#VALUE!"}},"Land/Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3741,{"$f":"VLOOKUP(TEXT(A10,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#VALUE!"}},"Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3750,{"$f":"VLOOKUP(TEXT(A11,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"375"},"Struc&Impr",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,{"$f":"VLOOKUP(TEXT(A12,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3760"},"Mains Plastic",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3761,{"$f":"VLOOKUP(TEXT(A13,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains Plastic",461235.28,461235.28,461235.28,461235.28,461235.28,461235.28,461235.28,461235.28,482450.07,482450.07,482450.07,482450.07,482450.07,21214.789999999979]
[3762,{"$f":"VLOOKUP(TEXT(A14,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains Steel",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3780,{"$f":"VLOOKUP(TEXT(A15,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"378"},"M&R Stat Equipment-Gen",1068.8,1068.8,1068.8,1068.8,1068.8,1068.8,1068.8,1068.8,1068.8,1068.8,1068.8,1068.8,1068.8,0]
[3790,{"$f":"VLOOKUP(TEXT(A16,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"379"},"M&R Stat Equipment-CGate",162952.04999999999,162952.04999999999,162952.04999999999,162952.04999999999,162952.04999999999,162952.04999999999,162952.04999999999,162952.04999999999,162952.04999999999,162952.04999999999,162952.04999999999,162952.04999999999,162952.04999999999,0]
[3801,{"$f":"VLOOKUP(TEXT(A17,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3801"},"Services Plastic",30706.46,30706.46,30706.46,30706.46,30706.46,30706.46,33459.360000000001,34855.360000000001,34855.360000000001,34855.360000000001,34855.360000000001,34855.360000000001,36268.03,5561.57]
["380G",{"$f":"VLOOKUP(TEXT(A18,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"380G"},"Services-GRIP",70870.5,70870.5,70870.5,97153.76,97153.76,130055.13999999998,147974.18,150997.6,150997.6,150997.6,175135.84,175135.84,188730.94,117860.44]
[3802,{"$f":"VLOOKUP(TEXT(A19,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3802"},"Services Steel",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3810,{"$f":"VLOOKUP(TEXT(A20,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",132827.58000000002,132827.58000000002,132827.58000000002,132827.58000000002,132827.58000000002,132827.58000000002,132827.58000000002,132827.58000000002,132827.58000000002,132827.58000000002,132827.58000000002,132827.58000000002,132827.58000000002,0]
[3820,{"$f":"VLOOKUP(TEXT(A21,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installs",51862.01,51862.01,51862.01,51862.01,51862.01,51862.01,51862.01,51862.01,51862.01,51862.01,52270.26,52270.26,52589.01,727]
[3830,{"$f":"VLOOKUP(TEXT(A22,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"383"},"House Reg",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3840,{"$f":"VLOOKUP(TEXT(A23,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"384"},"House Reg Installs",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3850,{"$f":"VLOOKUP(TEXT(A24,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"385"},"M&R Stat Equipment-Ind",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3870,{"$f":"VLOOKUP(TEXT(A25,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",24376.11,24376.11,24376.11,24376.11,24376.11,24376.11,24376.11,24376.11,24376.11,24376.11,24376.11,24376.11,24376.11,0]
[3890,{"$f":"VLOOKUP(TEXT(A26,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"389"},"Land/Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["389A",{"$f":"VLOOKUP(TEXT(A27,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#VALUE!"}},"Land/Land Rights-FB",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3900,{"$f":"VLOOKUP(TEXT(A28,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"390"},"Struc&Impr",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["390A",{"$f":"VLOOKUP(TEXT(A29,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#VALUE!"}},"Struc&Impr-FB",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3910,{"$f":"VLOOKUP(TEXT(A30,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3910"},"Offc Furn & Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391A",{"$f":"VLOOKUP(TEXT(A31,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#VALUE!"}},"Offc Furn & Equipment-FB",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3912,{"$f":"VLOOKUP(TEXT(A32,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3912"},"Comp Hdwr",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3913,{"$f":"VLOOKUP(TEXT(A33,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3913"},"Furn & Fix",1212.8900000000001,1212.8900000000001,1212.8900000000001,1212.8900000000001,1212.8900000000001,1212.8900000000001,1212.8900000000001,1212.8900000000001,1212.8900000000001,1212.8900000000001,1212.8900000000001,1212.8900000000001,1212.8900000000001,0]
[3914,{"$f":"VLOOKUP(TEXT(A34,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3914"},"System Software",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3930,{"$f":"VLOOKUP(TEXT(A35,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"393"},"Stores Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3940,{"$f":"VLOOKUP(TEXT(A36,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"394"},"Tools/Shop Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3960,{"$f":"VLOOKUP(TEXT(A37,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"396"},"Power Op Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3970,{"$f":"VLOOKUP(TEXT(A38,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3980,{"$f":"VLOOKUP(TEXT(A39,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"UTILITY PLANT IN SERVICE",937111.67999999993,937111.67999999993,937111.67999999993,963394.94,963394.94,996296.32000000007,1016968.26,1021387.6799999999,1042602.47,1042602.47,1067148.96,1067148.96,1082475.48,145363.79999999999]
[]
[3921,{"$f":"VLOOKUP(TEXT(A42,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3921"},"Transportation Equip - Autos",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3922,{"$f":"VLOOKUP(TEXT(A43,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3922"},"Transportation Equip-Lt Trck/Vans",28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,0]
[3924,{"$f":"VLOOKUP(TEXT(A44,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3924"},"Trans Equip-Trailers",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SUBTOTAL -  TRANS EQUIPMENT",28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000,0]
[]
[null,null,"TOTAL UTILITY PLANT IN SERVICE",965111.67999999993,965111.67999999993,965111.67999999993,991394.94,991394.94,1024296.3200000001,1044968.26,1049387.68,1070602.47,1070602.47,1095148.96,1095148.96,1110475.48,145363.79999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"OTHER",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SUBTOTAL GAS PLANT OTHER",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TOTAL PLANT",965111.67999999993,965111.67999999993,965111.67999999993,991394.94,991394.94,1024296.3200000001,1044968.26,1049387.68,1070602.47,1070602.47,1095148.96,1095148.96,1110475.48,145363.79999999999]
[]
[null,null,"GL Balance",965111.68,965111.68,965111.68,991394.94,991394.94,1024296.32,1044968.26,1049387.68,1070602.47,1070602.47,1095148.96,1095148.96,1110475.48]
[]
[null,null,"CHECK",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Change",null,0,0,26283.259999999893,0,32901.380000000005,20671.940000000061,4419.4199999999255,21214.790000000037,0,24546.489999999991,0,15326.520000000019]
[]
[null,null,"FT00_ _ _ _ _1010_ _ _ _"]

{"sheet":"Depreciation Expense","index":45,"n_rows":66,"n_cols":26,"rows_kept":66,"cut":false,"hidden":false,"merged":[[0,0,0,16],[1,0,1,16],[2,0,2,16],[3,0,3,16]]}
["FT FPU Natural Gas"]
["FORT MEADE"]
["2017-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Updated 1/30/15"]
["MONTHLY DEPR EXP CALCULATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["ACCT",null,"DESCRIPTION","DEPR","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","TOTAL","TOTAL","ORIGINAL ","TRUE "]
["NO.",null,null,"RATES","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","DEPR","DEPR","DEPR","UP"]
[null,null,null,"2014","2017-01-01","2017-02-01","2017-03-04","2017-04-03","2017-05-04","2017-06-03","2017-07-04","2017-08-04","2017-09-03","2017-10-04","2017-11-03","2017-12-04","EXPENSE","EXPENSE","EXPENSE","REQUIRED"]
["TYPICAL NON-TRANSPORTATION DEPRECIATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[1210,{"$f":"VLOOKUP(TEXT(A10,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Organization",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3030,{"$f":"VLOOKUP(TEXT(A11,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Franchises & Consents",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3740,{"$f":"VLOOKUP(TEXT(A12,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Land/Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3741,{"$f":"VLOOKUP(TEXT(A13,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Land Rights",0.17199999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3750,{"$f":"VLOOKUP(TEXT(A14,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"375"},"Struc&Impr",2.5000000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Check rates (consolidated dep and AARC):"]
[3760,{"$f":"VLOOKUP(TEXT(A15,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3760"},"Mains Plastic",2.2409999999999999E-2,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,2.5999999999999999E-2,3760]
[3761,{"$f":"VLOOKUP(TEXT(A16,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains Plastic",2.2409999999999999E-2,861,861,861,861,861,861,861,861,901,901,901,901,10492,10492,6930,3562,null,null,null,null,2.8000000000000001E-2,3762]
[3762,{"$f":"VLOOKUP(TEXT(A17,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains Steel",2.188E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,3.3000000000000002E-2,3780]
[3780,{"$f":"VLOOKUP(TEXT(A18,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"378"},"M&R Stat Equipment-Gen",3.143E-2,-69,null,null,null,null,null,null,null,null,null,null,null,-69,-69,27,-96,null,null,null,null,3.4000000000000002E-2,3790]
[3790,{"$f":"VLOOKUP(TEXT(A19,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"379"},"M&R Stat Equipment-CGate",3.2379999999999999E-2,440,440,440,440,440,440,440,440,440,440,440,440,5280,5280,0,5280,null,null,null,null,2.7E-2,3801]
[3801,{"$f":"VLOOKUP(TEXT(A20,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3801"},"Services Plastic",2.213E-2,57,57,57,57,57,57,62,64,64,64,64,64,724,724,342,382,null,null,null,null,6.5000000000000002E-2,3802]
[3802,{"$f":"VLOOKUP(TEXT(A21,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3802"},"Services Steel",2.8889999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,3.1E-2,3820]
["380G",{"$f":"VLOOKUP(TEXT(A22,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"380G"},"Services-GRIP",2.7E-2,159,159,159,219,219,293,333,340,340,340,394,394,3349,3349,0,3349]
[3810,{"$f":"VLOOKUP(TEXT(A23,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",3.6999999999999998E-2,410,410,410,410,410,410,410,410,410,410,410,410,4920,4920,4100,820,null,null,null,null,2.7E-2,3840]
[3820,{"$f":"VLOOKUP(TEXT(A24,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installs",2.818E-2,122,122,122,122,122,122,122,122,122,122,123,123,1466,1466,66,1400]
[3830,{"$f":"VLOOKUP(TEXT(A25,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"383"},"House Reg",3.3000000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3840,{"$f":"VLOOKUP(TEXT(A26,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"384"},"House Reg Installs",2.4549999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3850,{"$f":"VLOOKUP(TEXT(A27,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"385"},"M&R Stat Equipment-Ind",3.4000000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3870,{"$f":"VLOOKUP(TEXT(A28,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",0.04,81,81,81,81,81,81,81,81,81,81,81,81,972,972,729,243]
[3890,{"$f":"VLOOKUP(TEXT(A29,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"389"},"Land/Land Rights",0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["389A",{"$f":"VLOOKUP(TEXT(A30,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Land and Land Rights-FB",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3900,{"$f":"VLOOKUP(TEXT(A31,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"390"},"Struc&Impr",0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["390A",{"$f":"VLOOKUP(TEXT(A32,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Struc&Impr",0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3910,{"$f":"VLOOKUP(TEXT(A33,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3910"},"Office Equipment",3.6999999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391A",{"$f":"VLOOKUP(TEXT(A34,\"0000\"),'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Offc Furn & Equipment",3.6999999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3912,{"$f":"VLOOKUP(TEXT(A35,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3912"},"Computer Hardware",6.0999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3913,{"$f":"VLOOKUP(TEXT(A36,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3913"},"Office Furniture & Fixtures",5.1999999999999998E-2,-115,null,null,null,null,null,null,null,null,null,null,null,-115,-115,45,-160]
[3914,{"$f":"VLOOKUP(TEXT(A37,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3914"},"System Software",5.1999999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,753540]
[3930,{"$f":"VLOOKUP(TEXT(A38,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"393"},"Stores Equipment",5.8000000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,951815.17999999993]
[3940,{"$f":"VLOOKUP(TEXT(A39,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"394"},"Tools/Shop Equipment",7.3999999999999996E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,198275.17999999993]
[3960,{"$f":"VLOOKUP(TEXT(A40,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"396"},"Power Op Equipment",1.0999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,99137.589999999967]
[3970,{"$f":"VLOOKUP(TEXT(A41,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",7.0000000000000007E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3980,{"$f":"VLOOKUP(TEXT(A42,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",4.5999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AARC DEPRECIATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[3760,null,"Mains Plastic  - AARC",3.5899999999999999E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146,-146]
[3761,null,"Mains Plastic  - AARC",3.5899999999999999E-3,138,138,138,138,138,138,138,138,144,144,144,144,1680,1680,1107,573]
[3762,null,"Mains Steel  - AARC",6.1199999999999996E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3780,null,"M&R Stat Equipment-Gen  - AARC",1.57E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3790,null,"M&R Stat Equipment-CGate  - AARC",1.6199999999999999E-3,22,22,22,22,22,22,22,22,22,22,22,22,264,264,0,264]
[3801,null,"Services Plastic  - AARC",4.8700000000000002E-3,12,12,12,12,12,12,14,14,14,14,14,14,156,156,76,80]
[3802,null,"Services Steel  - AARC",3.6110000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3820,null,"Meter Installs  - AARC",2.82E-3,12,12,12,12,12,12,12,12,12,12,12,12,144,144,217,-73]
[3840,null,"House Reg Installs  - AARC",2.4499999999999999E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,-4]
["TRANSPORTATION DEPRECIATION",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3921,{"$f":"VLOOKUP(TEXT(A54,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3921"},"Transportation Equip - Autos",0.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3922,{"$f":"VLOOKUP(TEXT(A55,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3922"},"Transportation Equip-Lt Trck/Vans",0.08,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[3924,{"$f":"VLOOKUP(TEXT(A56,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3924"},"Trans Equip-Trailers",3.3000000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL DEPRECIATION",null,2130,2314,2314,2374,2374,2448,2495,2504,2550,2550,2605,2605,29263,29263,13789,15474]
[]
[]
[null,null,"TYPICAL NON-VEHICLE DEPR",null,1946,2130,2130,2190,2190,2264,2309,2318,2358,2358,2413,2413,27019,27019]
[null,null,"TOTAL AARC",null,184,184,184,184,184,184,186,186,192,192,192,192,2244,2244]
[null,null,null,null,2130,2314,2314,2374,2374,2448,2495,2504,2550,2550,2605,2605,29263,29263]
[]
[null,null,"TRANSPORTATION DEPRECIATION",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL DEPRECIATION",null,2130,2314,2314,2374,2374,2448,2495,2504,2550,2550,2605,2605,29263,29263]
[null,null,"CHECK",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"ACCUM DEPR","index":46,"n_rows":75,"n_cols":22,"rows_kept":75,"cut":false,"hidden":false,"merged":[[52,0,52,2]]}
[null,null,{"$f":"+'Plant Balance '!A2","v":"FT00 - FORT MEADE- NATURAL GAS PLANT IN SERVICE"}]
[null,null,"ACCUMULATED DEPRECIATION RECONCILIATION"]
[null,null,null,"2017-12-31"]
[]
[null,null,null,"A/D","G/L",null,null,null,"A/D","A/D"]
["ACCT",null,"DESCRIPTION","BALANCE",2017,"RETIREMENTS","COST OF ","SALVAGE","TRANSFERS","BALANCE",null,"G/L",null,"Variance",null,null,"EY summary",null,"Plant Balance","accum depr","removal","net book"]
["NO.",null,null,"2016-12-31","PROVISION","TOTAL","REMOVAL","VALUE","AND ADJ",{"$f":"D3","v":"2017-12-31"},null,null,null,"to G/L"]
["1210",{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Organization",0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"+S8+T8+U8","v":0},1210,0,{"$f":"+J8","v":0}]
["3030",{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Franchises & Consents",0,0,0,0,0,0,0,null,null,null,0,null,null,0,3030,0,{"$f":"+J9","v":0}]
["3740",{"$f":"VLOOKUP(A10,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Land Rights",0,0,0,0,0,0,0,null,null,null,0,null,null,0,3740,0,0]
["3741",{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Land Rights",0,0,0,0,0,0,0,null,null,null,0,null,null,0,3741,0,0]
["3750",{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":"375"},"Struc&Impr",0,0,0,0,0,0,0,null,null,"√",0,null,null,0,3750,0,0]
["3760",{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":"3760"},"Mains Plastic",0,0,0,0,0,0,0,null,null,null,0,null,null,0,3760,0,0]
["3761",{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains Plastic",-324568.75,-10492,0,0,0,0,-335060.75,null,-335060.75,null,0,null,null,147389.32,3761,482450.07,-335060.75]
["3762",{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains Steel",0,0,0,0,0,0,0,null,null,"√",0,null,null,0,3762,0,0]
["3780",{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"378"},"M&R Stat Equipment-Gen",-1137.8,69,0,0,0,0,-1068.8,null,-1068.8,"√",0,null,null,0,3780,1068.8,-1068.8]
["3790",{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"379"},"M&R Stat Equipment-CGate",-2200,-5280,0,0,0,0,-7480,null,-7480,"√",0,null,null,155472.04999999999,3790,162952.04999999999,-7480]
["3800",{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Services Plastic",862.1,0,0,0,0,-862.1,0,null,0,"√",0,null,null,0,null,null,0]
["3801",{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"3801"},"Services Plastic",-5079.3499999999995,-724,0,0,0,862.1,-4941.2499999999991,null,-4941.25,null,0,null,null,31326.78,3801,36268.03,-4941.2499999999991]
["3802",{"$f":"VLOOKUP(A20,'FERC Code upd'!A:B,2,0)","v":"3802"},"Services Steel",0,0,0,0,0,0,0,null,0,"√",0,null,null,188730.94,"380G",188730.94,0]
["380G",{"$f":"VLOOKUP(A21,'FERC Code upd'!A:B,2,0)","v":"380G"},"Services GRIP",0,-3349,0,16246.45,0,0,12897.45,null,12897.45,null,0,null,null,12897.45,3802,0,12897.45]
["3810",{"$f":"VLOOKUP(A22,'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",-8742,-4920,0,0,0,0,-13662,null,-13662,"√",0,null,null,119165.58000000002,3810,132827.58000000002,-13662]
["3820",{"$f":"VLOOKUP(A23,'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installs",-1515,-1466,0,0,0,0,-2981,null,-2981,"√",0,null,null,49608.01,3820,52589.01,-2981]
["3830",{"$f":"VLOOKUP(A24,'FERC Code upd'!A:B,2,0)","v":"383"},"House Reg",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3830,0,0]
["3840",{"$f":"VLOOKUP(A25,'FERC Code upd'!A:B,2,0)","v":"384"},"House Reg Installs",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3840,0,0]
["3850",{"$f":"VLOOKUP(A26,'FERC Code upd'!A:B,2,0)","v":"385"},"M&R Stat Equipment-Ind",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3850,0,0]
["3870",{"$f":"VLOOKUP(A27,'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",-22017.82,-972,0,0,0,0,-22989.82,null,-22989.82,"√",0,null,null,1386.2900000000009,3870,24376.11,-22989.82]
["3890",{"$f":"VLOOKUP(A28,'FERC Code upd'!A:B,2,0)","v":"389"},"Land/Land Rights",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3890,0,0]
["389A",{"$f":"VLOOKUP(A29,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Land/Land Rights-FB",0,0,0,0,0,0,0,null,0,null,0,null,null,0,"389A",0,0]
["3900",{"$f":"VLOOKUP(A30,'FERC Code upd'!A:B,2,0)","v":"390"},"Struc&Impr",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3900,0,0]
["390A",{"$f":"VLOOKUP(A31,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Struc&Impr-FB",0,0,0,0,0,0,0,null,0,null,0,null,null,0,"390A",0,0]
["3910",{"$f":"VLOOKUP(A32,'FERC Code upd'!A:B,2,0)","v":"3910"},"Offc Furn & Equipment",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3910,0,0]
["391A",{"$f":"VLOOKUP(A33,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Offc Furn & Equipment-FB",0,0,0,0,0,0,0,null,0,null,0,null,null,0,"391A",0,0]
["3912",{"$f":"VLOOKUP(A34,'FERC Code upd'!A:B,2,0)","v":"3912"},"Comp Hdwr",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3912,0,0]
["3913",{"$f":"VLOOKUP(A35,'FERC Code upd'!A:B,2,0)","v":"3913"},"Furn & Fix",-1327.89,115,0,0,0,0,-1212.8900000000001,null,-1212.8900000000001,"√",0,null,null,0,3913,1212.8900000000001,-1212.8900000000001]
["3914",{"$f":"VLOOKUP(A36,'FERC Code upd'!A:B,2,0)","v":"3914"},"System Software",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3914,0,0]
["3930",{"$f":"VLOOKUP(A37,'FERC Code upd'!A:B,2,0)","v":"393"},"Stores Equipment",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3930,0,0]
["3940",{"$f":"VLOOKUP(A38,'FERC Code upd'!A:B,2,0)","v":"394"},"Tools/Shop Equipment",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3940,0,0]
["3960",{"$f":"VLOOKUP(A39,'FERC Code upd'!A:B,2,0)","v":"396"},"Power Op Equipment",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3960,0,0]
["3970",{"$f":"VLOOKUP(A40,'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",0,0,0,0,0,0,0,null,0,"√",0,null,null,0,3970,0,0]
["3980",{"$f":"VLOOKUP(A41,'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",0,0,0,0,0,0,0,null,null,"√",0,null,null,0,3980,0,0]
[null,null,"UTILITY PLANT IN SERVICE",-365726.51,-27019,0,16246.45,0,0,-376499.06,null,-376499.06,null,0,null,null,{"$f":"SUM(Q8:Q41)","v":705976.42000000016},null,{"$f":"SUM(S8:S41)","v":1082475.48},{"$f":"SUM(T8:T41)","v":-376499.06}]
[]
["3921",{"$f":"VLOOKUP(A44,'FERC Code upd'!A:B,2,0)","v":"3921"},"Cars",0,0,0,0,0,0,0,null,0,"√",0,null,null,{"$f":"+S44+T44+U44","v":0},null,0,{"$f":"+J44","v":0}]
["3922",{"$f":"VLOOKUP(A45,'FERC Code upd'!A:B,2,0)","v":"3922"},"Lt Truck/Van",-28000,0,0,0,0,0,-28000,null,-28000,"√",0,null,null,{"$f":"+S45+T45+U45","v":0},null,28000,-28000]
["3924",{"$f":"VLOOKUP(A46,'FERC Code upd'!A:B,2,0)","v":"3924"},"Trailers",0,0,0,0,0,0,0,null,0,"√",0,null,null,{"$f":"+S46+T46+U46","v":0},null,0,0]
[]
[null,null,"Subtotal: Transportation Equip",-28000,0,0,0,0,0,-28000,null,-28000,null,0,null,null,{"$f":"SUM(Q44:Q47)","v":0},null,{"$f":"SUM(S44:S47)","v":28000},{"$f":"SUM(T44:T47)","v":-28000}]
[]
[]
[null,null,"Total Accumulated Depr",-393726.51,-27019,0,16246.45,0,0,-404499.06,null,-404499.06,null,null,null,null,{"$f":"+Q48+Q42","v":705976.42000000016},null,{"$f":"+S48+S42","v":1110475.48},{"$f":"+T48+T42","v":-404499.06}]
[]
["Cost of Removal"]
["3760",null,"Mains Plastic",0,0,0,0,0,0,0,null,0,null,0]
["3761",null,"Mains Plastic",-53870.74,-1680,0,0,0,0,-55550.74,null,-55550.74,null,0]
["3762",null,"Mains Steel",0,0,0,0,0,0,0,null,null,null,0]
["3780",null,"M&R Stat Equipment-Gen",0,0,0,0,0,0,0,null,null,null,0]
["3790",null,"M&R Stat Equipment-CGate",-110,-264,0,0,0,0,-374,null,-374,null,0]
["3801",null,"Services Plastic",4682.8100000000004,-156,0,4055,0,-5768.01,2813.8000000000011,null,2813.8,null,0]
["3802",null,"Services Steel",0,0,0,0,0,0,0,null,null,null,0]
["3810",null,"Meters",0,0,0,0,0,0,0,null,null,null,0]
["3820",null,"Meter Installs",5327.98,-144,0,0,0,-5503.98,-320,null,-320,null,0]
["3840",null,"House Reg Installs",0,0,0,0,0,0,0,null,null,null,0]
[null,null,null,{"$f":"SUM(D55:D63)","v":-43969.95},{"$f":"SUM(E55:E63)","v":-2244},0,{"$f":"SUM(G55:G63)","v":4055},0,-11271.99,{"$f":"SUM(J54:J63)","v":-53430.939999999995},null,{"$f":"SUM(L54:L63)","v":-53430.939999999995},null,{"$f":"SUM(N55:N63)","v":0}]
[]
[null,null,"Accum Depreciation ",{"$f":"+D51+D64","v":-437696.46},-29263,0,20301.45,0,-11271.99,{"$f":"+J64+J51","v":-457930}]
[]
[null,null,null,null,null,null,null,null,null,"G/L Balance ",null,-457930]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"J66-L68","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110475.48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+J51","v":-404499.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+J64","v":-53430.939999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q72:Q74)","v":652545.48}]

{"sheet":"FT Repairs Adj","index":47,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["\nLocation","FT"]
[]
["Sum of net_tax","Vintage"]
["Est\nLife",2015]
[" 20  00",-368.1,"ignored"]
[]
[]
[]
["Sum of Acquired\nValue","Vintage"]
["Est\nLife",2015,"Grand Total"]
[" 20  00",-894,-894,"ignored"]
["Grand Total",-894,-894]